India's largest private-sector bitumen company — manufactures and imports paving, industrial, CRMB, PMB and emulsion bitumen grades, with owned shipping vessels, port storage terminals and a dedicated tanker fleet for bitumen and LPG logist
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 13 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 135 | 155 | 224 | 283 | 329 | 378 | 642 | 407 |
| Borrowings | 90 | 125 | 148 | 80 | 148 | 190 | 417 | 152 |
| Other Liabilities | 36 | 31 | 46 | 119 | 119 | 144 | 271 | 53 |
| Total Liabilities | 272 | 321 | 432 | 497 | 610 | 726 | 1.3k | 628 |
| AssetsFixed Assets | 47 | 71 | 73 | 67 | 74 | 64 | 728 | 65 |
| CWIP | 3 | 1 | 3 | 7 | 0 | 16 | 15 | 30 |
| Investments | 11 | 10 | 29 | 42 | 54 | 52 | 38 | 79 |
| Other Assets | 210 | 239 | 327 | 381 | 481 | 595 | 564 | 454 |
| Total Assets | 272 | 321 | 432 | 497 | 610 | 726 | 1.3k | 628 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 21 | 29 | 29 | 61 | -26 | -29 | 148 |
| Cash from Investing | -4 | -27 | -26 | -16 | -10 | -14 | -10 | -67 |
| Cash from Financing | -26 | 7 | 1 | 23 | -68 | 49 | 24 | -58 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 25 | 15 | 19 | 21 | 52 | -37 | -46 | 123 |
| 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 (27.3×) and current (23.8×) 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 -23.9% growth and a 24× exit, ₹548 only delivers your return if you pay ₹51. The price is currently baking in 17% growth.
EPS grows -23.9%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -23.9% | 17.52 |
| FY28 | -23.9% | 13.33 |
| FY29 | -23.9% | 10.15 |
| FY30 | -23.9% | 7.72 |
| FY31 | -23.9% | 5.88 |
| FY32 | -8.9% ·fade | 5.35 |
| FY33 | 6.0% ·fade | 5.67 |
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.