Makes PVC/CPVC pipes, bathware, water tanks, adhesives, sealants and paints from plants in India, UK and US.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 20 | 20 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 1.3k | 1.6k | 2.3k | 2.7k | 3.1k | 3.6k | 3.7k | 4.1k |
| Borrowings | 122 | 29 | 35 | 10 | 49 | 113 | 256 | 100 |
| Other Liabilities | 488 | 548 | 850 | 899 | 1.0k | 1.0k | 1.2k | 1.4k |
| Total Liabilities | 1.9k | 2.2k | 3.2k | 3.6k | 4.2k | 4.8k | 5.2k | 5.6k |
| AssetsFixed Assets | 822 | 875 | 1.4k | 1.5k | 1.9k | 2.3k | 2.8k | 2.4k |
| CWIP | 43 | 52 | 123 | 126 | 146 | 96 | 186 | 70 |
| Investments | 339 | 334 | 45 | 287 | 371 | 371 | 6 | 484 |
| Other Assets | 738 | 962 | 1.6k | 1.6k | 1.8k | 2.0k | 2.2k | 2.6k |
| Total Assets | 1.9k | 2.2k | 3.2k | 3.6k | 4.2k | 4.8k | 5.2k | 5.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 289 | 339 | 515 | 537 | 486 | 788 | 620 | 1.1k |
| Cash from Investing | -266 | -241 | -350 | 87 | -598 | -517 | -511 | -606 |
| Cash from Financing | -7 | -141 | -116 | -56 | -121 | -99 | -95 | -189 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 106 | 152 | 360 | 199 | 197 | 267 | 129 | 710 |
| 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 (80.2×) and current (64.5×) 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 9.7% growth and a 65× exit, ₹1468 only delivers your return if you pay ₹1,010. The price is currently baking in 17% growth.
EPS grows 9.7%/yr for 5 years, then fades to 6% over 2, exits at 65×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.7% | 24.96 |
| FY28 | 9.7% | 27.38 |
| FY29 | 9.7% | 30.03 |
| FY30 | 9.7% | 32.95 |
| FY31 | 9.7% | 36.14 |
| FY32 | 7.8% ·fade | 38.98 |
| FY33 | 6.0% ·fade | 41.32 |
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.