India's largest paint and decor company, No.1 in decorative coatings, expanding into home decor
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 |
| Reserves | 10.0k | 12.7k | 13.7k | 15.9k | 18.6k | 19.3k | 19.0k | 21.3k |
| Borrowings | 1.1k | 1.1k | 1.6k | 1.9k | 2.5k | 2.3k | 1.6k | 3.9k |
| Other Liabilities | 4.9k | 6.5k | 7.6k | 7.9k | 8.7k | 8.7k | 6.0k | 9.2k |
| Total Liabilities | 16.1k | 20.4k | 23.0k | 25.8k | 29.9k | 30.4k | 26.7k | 34.5k |
| AssetsFixed Assets | 6.3k | 5.9k | 5.5k | 5.8k | 7.1k | 9.2k | 7.8k | 9.6k |
| CWIP | 140 | 183 | 426 | 1.0k | 2.7k | 1.3k | 317 | 1.8k |
| Investments | 2.0k | 4.7k | 3.2k | 4.3k | 4.6k | 4.7k | 6.9k | 7.1k |
| Other Assets | 7.7k | 9.6k | 13.8k | 14.7k | 15.5k | 15.2k | 11.7k | 16.0k |
| Total Assets | 16.1k | 20.4k | 23.0k | 25.8k | 29.9k | 30.4k | 26.7k | 34.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2.5k | 3.0k | 3.7k | 986 | 4.2k | 6.1k | 4.4k | 7.1k |
| Cash from Investing | -918 | -518 | -541 | -317 | -1.3k | -2.5k | -941 | -1.3k |
| Cash from Financing | -1.1k | -2.9k | -650 | -1.8k | -2.1k | -3.0k | -3.8k | -2.4k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1.3k | 2.7k | 3.4k | 475 | 2.8k | 3.6k | 2.6k | 5.6k |
| 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 (60.0×) and current (60.6×) 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 1.6% growth and a 60× exit, ₹2733 only delivers your return if you pay ₹1,212. The price is currently baking in 18% growth.
EPS grows 1.6%/yr for 5 years, then fades to 6% over 2, exits at 60×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.6% | 45.82 |
| FY28 | 1.6% | 46.55 |
| FY29 | 1.6% | 47.30 |
| FY30 | 1.6% | 48.06 |
| FY31 | 1.6% | 48.83 |
| FY32 | 3.8% ·fade | 50.68 |
| FY33 | 6.0% ·fade | 53.72 |
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.