India's leading auto & architectural glass maker; ~75% share of India's passenger-car glass market.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 25 | 25 |
| Reserves | 1.3k | 1.4k | 1.7k | 2.0k | 2.3k | 2.6k | 3.7k | 3.9k |
| Borrowings | 1.8k | 1.6k | 1.2k | 1.4k | 2.0k | 2.7k | 2.9k | 2.2k |
| Other Liabilities | 799 | 768 | 776 | 1.1k | 1.2k | 1.4k | 1.3k | 1.6k |
| Total Liabilities | 3.9k | 3.8k | 3.8k | 4.6k | 5.5k | 6.8k | 7.9k | 7.8k |
| AssetsFixed Assets | 2.0k | 2.2k | 2.3k | 2.4k | 2.6k | 4.0k | 4.0k | 4.5k |
| CWIP | 489 | 262 | 91 | 235 | 826 | 562 | 848 | 445 |
| Investments | 55 | 69 | 85 | 112 | 85 | 50 | 52 | 78 |
| Other Assets | 1.3k | 1.2k | 1.3k | 1.8k | 2.0k | 2.1k | 3.0k | 2.7k |
| Total Assets | 3.9k | 3.8k | 3.8k | 4.6k | 5.5k | 6.8k | 7.9k | 7.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 424 | 293 | 516 | 586 | 402 | 653 | 720 | 502 |
| Cash from Investing | -512 | -214 | -84 | -79 | -320 | -924 | -1.2k | -665 |
| Cash from Financing | 91 | -93 | -382 | -479 | -52 | 330 | 458 | 245 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -80 | 90 | 433 | 509 | 92 | -244 | -536 | -139 |
| 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 (54.0×) and current (65.2×) 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 -1.5% growth and a 54× exit, ₹888 only delivers your return if you pay ₹278. The price is currently baking in 22% growth.
EPS grows -1.5%/yr for 5 years, then fades to 6% over 2, exits at 54×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -1.5% | 13.43 |
| FY28 | -1.5% | 13.22 |
| FY29 | -1.5% | 13.03 |
| FY30 | -1.5% | 12.83 |
| FY31 | -1.5% | 12.64 |
| FY32 | 2.3% ·fade | 12.92 |
| FY33 | 6.0% ·fade | 13.70 |
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.