Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 44 | 51 | 53 | 61 | 66 | 70 |
| Borrowings | 30 | 28 | 12 | 2 | 2 | 2 |
| Other Liabilities | 28 | 24 | 19 | 33 | 43 | 46 |
| Total Liabilities | 127 | 128 | 110 | 122 | 136 | 142 |
| AssetsFixed Assets | 19 | 17 | 16 | 14 | 14 | 13 |
| CWIP | 14 | 21 | 26 | 56 | 56 | 57 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 95 | 89 | 69 | 52 | 67 | 73 |
| Total Assets | 127 | 128 | 110 | 122 | 136 | 142 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 12 | 21 | 41 | 15 |
| Cash from Investing | -17 | -8 | -5 | -30 | -1 |
| Cash from Financing | 16 | -4 | -17 | -10 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -13 | 5 | 17 | 11 | 14 |
| FCF Margin | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (44.0×) and current (47.1×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 46.4% growth and a 44× exit, ₹15 only delivers your return if you pay ₹48. The price is currently baking in 19% growth.
EPS grows 46.4%/yr for 5 years, then fades to 6% over 2, exits at 44×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 46.4% | 0.47 |
| FY28 | 46.4% | 0.69 |
| FY29 | 46.4% | 1.00 |
| FY30 | 46.4% | 1.47 |
| FY31 | 46.4% | 2.15 |
| FY32 | 26.2% ·fade | 2.72 |
| FY33 | 6.0% ·fade | 2.88 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.