Manufactures synthetic rubber and synthetic latex (emulsion polymers) at plants in Maharashtra and Gujarat.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 241 | 295 | 386 | 466 | 511 | 543 | 570 | 611 |
| Borrowings | 49 | 15 | 50 | 152 | 188 | 189 | 135 | 96 |
| Other Liabilities | 97 | 132 | 158 | 176 | 212 | 256 | 226 | 269 |
| Total Liabilities | 397 | 452 | 605 | 803 | 922 | 999 | 941 | 986 |
| AssetsFixed Assets | 125 | 145 | 157 | 385 | 386 | 386 | 384 | 364 |
| CWIP | 19 | 12 | 39 | 12 | 8 | 12 | 8 | 11 |
| Investments | 54 | 82 | 98 | 88 | 111 | 106 | 122 | 117 |
| Other Assets | 198 | 213 | 312 | 318 | 417 | 495 | 426 | 494 |
| Total Assets | 397 | 452 | 605 | 803 | 922 | 999 | 941 | 986 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 39 | 36 | 75 | 48 | 121 | 40 | 85 | 203 |
| Cash from Investing | -8 | -42 | -37 | -67 | -179 | -20 | -29 | -57 |
| Cash from Financing | -30 | 7 | -46 | 12 | 71 | -13 | -44 | -141 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 17 | -13 | 52 | -20 | -66 | 12 | 43 | 165 |
| 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 (35.5×) and current (32.1×) 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 -6.6% growth and a 32× exit, ₹547 only delivers your return if you pay ₹154. The price is currently baking in 18% growth.
EPS grows -6.6%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -6.6% | 15.92 |
| FY28 | -6.6% | 14.87 |
| FY29 | -6.6% | 13.89 |
| FY30 | -6.6% | 12.98 |
| FY31 | -6.6% | 12.12 |
| FY32 | -0.3% ·fade | 12.08 |
| FY33 | 6.0% ·fade | 12.81 |
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.