Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 3 | 3 | 9 | 12 | 12 |
| Reserves | 1 | 2 | 8 | 25 | 74 | 87 |
| Borrowings | 6 | 16 | 34 | 34 | 26 | 47 |
| Other Liabilities | 7 | 23 | 19 | 30 | 44 | 38 |
| Total Liabilities | 13 | 44 | 64 | 98 | 155 | 183 |
| AssetsFixed Assets | 1 | 7 | 14 | 15 | 14 | 14 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 12 | 37 | 50 | 83 | 141 | 163 |
| Total Assets | 13 | 44 | 64 | 98 | 155 | 183 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | -6 | -7 | 4 | -38 |
| Cash from Investing | 0 | -6 | -7 | -2 | -21 |
| Cash from Financing | 5 | 13 | 15 | 10 | 55 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -5 | -13 | -15 | 2 | -44 |
| 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 (14.1×) and current (16.5×) 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 14× exit, ₹495 only delivers your return if you pay ₹291. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 33.00 |
| FY28 | 10.0% | 36.30 |
| FY29 | 10.0% | 39.93 |
| FY30 | 10.0% | 43.92 |
| FY31 | 10.0% | 48.32 |
| FY32 | 8.0% ·fade | 52.18 |
| FY33 | 6.0% ·fade | 55.31 |
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.