Integrated Indian chemical maker running 8 plants, selling 1,300+ products across 88 countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 |
| Reserves | 3.1k | 3.8k | 4.4k | 4.6k | 5.1k | 5.6k | 5.9k | 6.2k |
| Borrowings | 108 | 127 | 144 | 52 | 237 | 202 | 186 | 183 |
| Other Liabilities | 880 | 982 | 1.1k | 1.0k | 1.1k | 1.2k | 1.4k | 1.5k |
| Total Liabilities | 4.1k | 4.9k | 5.7k | 5.8k | 6.5k | 7.0k | 7.5k | 7.9k |
| AssetsFixed Assets | 1.1k | 1.4k | 1.6k | 1.8k | 2.8k | 2.8k | 2.8k | 2.7k |
| CWIP | 368 | 250 | 420 | 1.0k | 281 | 124 | 109 | 110 |
| Investments | 1.1k | 1.4k | 1.3k | 881 | 1.4k | 1.8k | 2.2k | 2.6k |
| Other Assets | 1.5k | 1.9k | 2.3k | 2.1k | 2.0k | 2.2k | 2.4k | 2.5k |
| Total Assets | 4.1k | 4.9k | 5.7k | 5.8k | 6.5k | 7.0k | 7.5k | 7.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 404 | 881 | 718 | 231 | 707 | 667 | 603 | 1.0k |
| Cash from Investing | -408 | -782 | -645 | -163 | -469 | -683 | -494 | -891 |
| Cash from Financing | -1 | -111 | -52 | -57 | -257 | 38 | -118 | -98 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 195 | 508 | 396 | -359 | -167 | 164 | 334 | 851 |
| 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 (44.8×) and current (26.1×) 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 7.3% growth and a 26× exit, ₹6482 only delivers your return if you pay ₹3,906. The price is currently baking in 18% growth.
EPS grows 7.3%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.3% | 266.67 |
| FY28 | 7.3% | 286.14 |
| FY29 | 7.3% | 307.03 |
| FY30 | 7.3% | 329.44 |
| FY31 | 7.3% | 353.49 |
| FY32 | 6.7% ·fade | 377.00 |
| FY33 | 6.0% ·fade | 399.62 |
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.