Gujarat-based maker of laminates, plywood, panels and doors, sold through a domestic depot/distributor/dealer network and exported to 16+ countries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 29 | 35 | 41 | 49 | 55 | 58 | 62 | 64 |
| Borrowings | 34 | 38 | 51 | 63 | 79 | 90 | 89 | 82 |
| Other Liabilities | 29 | 42 | 53 | 35 | 42 | 53 | 66 | 66 |
| Total Liabilities | 107 | 130 | 159 | 162 | 192 | 216 | 232 | 226 |
| AssetsFixed Assets | 11 | 38 | 37 | 36 | 45 | 58 | 56 | 55 |
| CWIP | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Other Assets | 82 | 92 | 122 | 126 | 147 | 158 | 176 | 171 |
| Total Assets | 107 | 130 | 159 | 162 | 192 | 216 | 232 | 226 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 20 | -7 | -5 | -1 | 14 | 19 |
| Cash from Investing | -14 | -14 | -3 | -3 | -13 | -18 | -3 |
| Cash from Financing | 9 | -2 | 10 | 8 | 11 | 4 | -17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | 6 | -10 | -7 | -13 | -4 | 17 |
| 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 (29.4×) and current (26.7×) 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 -22.2% growth and a 27× exit, ₹87 only delivers your return if you pay ₹9. The price is currently baking in 17% growth.
EPS grows -22.2%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -22.2% | 2.53 |
| FY28 | -22.2% | 1.97 |
| FY29 | -22.2% | 1.53 |
| FY30 | -22.2% | 1.19 |
| FY31 | -22.2% | 0.93 |
| FY32 | -8.1% ·fade | 0.85 |
| FY33 | 6.0% ·fade | 0.90 |
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.