Ghaziabad-based manufacturer of plastic moulded furniture (AVRO, AVON brands) that also recycles plastic scrap into granules and pre-mix compounds under a circular-economy model.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 10 | 10 | 10 | 13 | 13 | 13 |
| Reserves | 10 | 14 | 11 | 15 | 19 | 72 | 74 | 76 |
| Borrowings | 3 | 4 | 8 | 12 | 16 | 20 | 23 | 18 |
| Other Liabilities | 4 | 3 | 9 | 5 | 10 | 12 | 14 | 16 |
| Total Liabilities | 20 | 25 | 37 | 41 | 54 | 117 | 124 | 123 |
| AssetsFixed Assets | 8 | 10 | 12 | 15 | 20 | 25 | 23 | 63 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 6 |
| Investments | 0 | 1 | 0 | 1 | 1 | 2 | 40 | 0 |
| Other Assets | 11 | 14 | 25 | 25 | 32 | 88 | 57 | 53 |
| Total Assets | 20 | 25 | 37 | 41 | 54 | 117 | 124 | 123 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 2 | 0 | -1 | 3 | 6 | -2 | 4 |
| Cash from Investing | -2 | -1 | -1 | -2 | -6 | -9 | -24 | -30 |
| Cash from Financing | 4 | -1 | 1 | 3 | 3 | 3 | 56 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | 1 | -1 | -4 | -2 | -3 | -13 | -1 |
| 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 (348.3×) and current (33.1×) 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 0.4% growth and a 33× exit, ₹10 only delivers your return if you pay ₹4. The price is currently baking in 18% growth.
EPS grows 0.4%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.4% | 0.31 |
| FY28 | 0.4% | 0.31 |
| FY29 | 0.4% | 0.31 |
| FY30 | 0.4% | 0.31 |
| FY31 | 0.4% | 0.32 |
| FY32 | 3.2% ·fade | 0.33 |
| FY33 | 6.0% ·fade | 0.35 |
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.