Madhya Pradesh-based manufacturer of Flexible Intermediate Bulk Containers (FIBC), woven sacks and industrial packaging fabrics, exporting to 38+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 67 | 82 | 82 | 82 |
| Reserves | 80 | 91 | 109 | 106 | 212 | 219 | 223 |
| Borrowings | 193 | 241 | 225 | 245 | 202 | 217 | 232 |
| Other Liabilities | 75 | 58 | 57 | 99 | 96 | 93 | 91 |
| Total Liabilities | 349 | 392 | 392 | 517 | 591 | 610 | 627 |
| AssetsFixed Assets | 52 | 58 | 53 | 73 | 86 | 79 | 77 |
| CWIP | 9 | 14 | 22 | 16 | 0 | 0 | 0 |
| Investments | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
| Other Assets | 287 | 319 | 316 | 427 | 503 | 530 | 549 |
| Total Assets | 349 | 392 | 392 | 517 | 591 | 610 | 627 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -17 | -22 | 37 | -26 | -40 | -7 |
| Cash from Investing | -27 | -6 | -7 | -10 | 13 | -4 |
| Cash from Financing | 28 | 33 | -34 | 32 | 30 | 8 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -38 | -40 | 28 | -44 | -44 | -19 |
| 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 (20.3×) and current (21.1×) 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 -51.9% growth and a 20× exit, ₹28 only delivers your return if you pay ₹0. The price is currently baking in 19% growth.
EPS grows -51.9%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -51.9% | 0.65 |
| FY28 | -51.9% | 0.31 |
| FY29 | -51.9% | 0.15 |
| FY30 | -51.9% | 0.07 |
| FY31 | -51.9% | 0.03 |
| FY32 | -23.0% ·fade | 0.03 |
| FY33 | 6.0% ·fade | 0.03 |
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.