India's leading glass-container packaging maker; also makes security caps, PET bottles and closures.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 1.2k | 1.2k | 1.4k | 1.6k | 1.8k | 2.1k | 2.2k | 2.4k |
| Borrowings | 995 | 898 | 1.2k | 732 | 616 | 553 | 460 | 241 |
| Other Liabilities | 616 | 725 | 724 | 781 | 926 | 846 | 687 | 904 |
| Total Liabilities | 2.9k | 2.9k | 3.3k | 3.1k | 3.4k | 3.5k | 3.4k | 3.6k |
| AssetsFixed Assets | 1.8k | 1.8k | 1.5k | 1.9k | 2.0k | 2.0k | 2.0k | 2.0k |
| CWIP | 33 | 31 | 304 | 142 | 52 | 103 | 101 | 195 |
| Investments | 12 | 11 | 21 | 11 | 29 | 35 | 10 | 100 |
| Other Assets | 1.0k | 983 | 1.4k | 1.1k | 1.3k | 1.3k | 1.2k | 1.2k |
| Total Assets | 2.9k | 2.9k | 3.3k | 3.1k | 3.4k | 3.5k | 3.4k | 3.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 250 | 107 | 349 | 181 | 523 | 588 | 429 | 572 |
| Cash from Investing | -285 | -115 | -108 | -348 | 222 | -352 | -442 | -111 |
| Cash from Financing | -63 | -2 | -262 | 203 | -554 | -235 | -190 | -413 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -37 | 10 | 226 | -281 | 243 | 320 | 181 | 182 |
| 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 (18.1×) and current (15.1×) 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 10% growth and a 15× exit, ₹731 only delivers your return if you pay ₹503. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 53.17 |
| FY28 | 10.0% | 58.49 |
| FY29 | 10.0% | 64.34 |
| FY30 | 10.0% | 70.77 |
| FY31 | 10.0% | 77.85 |
| FY32 | 8.0% ·fade | 84.08 |
| FY33 | 6.0% ·fade | 89.13 |
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.