India paints/coatings maker (Dulux, Sadolin, International, Sikkens) across decorative and B2B coatings.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
| Reserves | 1.2k | 1.2k | 1.2k | 1.3k | 1.3k | 1.3k | 2.2k | 2.4k |
| Borrowings | 64 | 64 | 70 | 70 | 60 | 62 | 71 | 79 |
| Other Liabilities | 1.0k | 1.2k | 1.3k | 1.4k | 1.5k | 1.5k | 1.3k | 1.3k |
| Total Liabilities | 2.3k | 2.5k | 2.6k | 2.7k | 2.9k | 2.9k | 3.7k | 3.8k |
| AssetsFixed Assets | 574 | 543 | 520 | 511 | 526 | 481 | 1.6k | 1.6k |
| CWIP | 16 | 16 | 42 | 73 | 119 | 67 | 74 | 49 |
| Investments | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.7k | 2.0k | 2.0k | 2.2k | 2.3k | 2.4k | 2.0k | 2.1k |
| Total Assets | 2.3k | 2.5k | 2.6k | 2.7k | 2.9k | 2.9k | 3.7k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 139 | 374 | 283 | 121 | 486 | 486 | 312 | 93 |
| Cash from Investing | 185 | 4 | -225 | 230 | -15 | -87 | 122 | 804 |
| Cash from Financing | -360 | -157 | -174 | -346 | -302 | -439 | -460 | -875 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 97 | 326 | 255 | 58 | 382 | 367 | 206 | -1.0k |
| 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 (38.0×) and current (359.1×) 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 -49.9% growth and a 38× exit, ₹3325 only delivers your return if you pay ₹3. The price is currently baking in 76% growth.
EPS grows -49.9%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -49.9% | 4.64 |
| FY28 | -49.9% | 2.32 |
| FY29 | -49.9% | 1.16 |
| FY30 | -49.9% | 0.58 |
| FY31 | -49.9% | 0.29 |
| FY32 | -22.0% ·fade | 0.23 |
| FY33 | 6.0% ·fade | 0.24 |
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.