Jaipur-based processor of toughened, laminated, insulated (DGU) and annealed safety glass for construction, automotive, hospitality and institutional projects.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 12 | 18 | 18 | 18 |
| Reserves | 1 | 2 | 3 | 5 | 77 | 89 | 98 |
| Borrowings | 23 | 26 | 29 | 29 | 34 | 21 | 25 |
| Other Liabilities | 6 | 3 | 4 | 6 | 4 | 7 | 8 |
| Total Liabilities | 35 | 36 | 41 | 52 | 132 | 135 | 148 |
| AssetsFixed Assets | 14 | 17 | 16 | 15 | 24 | 24 | 23 |
| CWIP | 5 | 0 | 2 | 7 | 9 | 10 | 13 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 17 | 19 | 23 | 30 | 99 | 100 | 112 |
| Total Assets | 35 | 36 | 41 | 52 | 132 | 135 | 148 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -1 | 2 | 11 | 15 | -8 |
| Cash from Investing | -6 | -1 | -2 | -5 | -14 | -5 |
| Cash from Financing | 4 | 1 | 0 | -2 | 67 | -10 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -5 | -1 | 0 | 6 | 1 | -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 (3.9×) and current (6.2×) 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 10% growth and a 4× exit, ₹136 only delivers your return if you pay ₹61. The price is currently baking in 27% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 24.26 |
| FY28 | 10.0% | 26.68 |
| FY29 | 10.0% | 29.35 |
| FY30 | 10.0% | 32.28 |
| FY31 | 10.0% | 35.51 |
| FY32 | 8.0% ·fade | 38.35 |
| FY33 | 6.0% ·fade | 40.65 |
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.