Indian arm of BASF SE, making agrochemicals, specialty chemicals, materials & coatings across 4 plants.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 |
| Reserves | 1.2k | 1.7k | 2.3k | 2.7k | 3.2k | 3.6k | 3.8k | 3.9k |
| Borrowings | 822 | 286 | 122 | 106 | 156 | 157 | 144 | 132 |
| Other Liabilities | 2.8k | 3.1k | 3.7k | 3.8k | 3.9k | 4.5k | 3.5k | 4.1k |
| Total Liabilities | 4.8k | 5.1k | 6.1k | 6.6k | 7.2k | 8.3k | 7.5k | 8.2k |
| AssetsFixed Assets | 965 | 817 | 763 | 793 | 759 | 694 | 682 | 725 |
| CWIP | 23 | 53 | 100 | 19 | 61 | 84 | 120 | 160 |
| Investments | 0 | 0 | 0 | 0 | 0 | 213 | 213 | 8 |
| Other Assets | 3.8k | 4.3k | 5.2k | 5.8k | 6.4k | 7.3k | 6.5k | 7.3k |
| Total Assets | 4.8k | 5.1k | 6.1k | 6.6k | 7.2k | 8.3k | 7.5k | 8.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -77 | 572 | 483 | 330 | 531 | 807 | 389 | -101 |
| Cash from Investing | 177 | -21 | 182 | -120 | -199 | -450 | -111 | 377 |
| Cash from Financing | -95 | -464 | -592 | -257 | -91 | -102 | -137 | -170 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -148 | 516 | 417 | 206 | 468 | 708 | 221 | -292 |
| 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 (35.6×) and current (36.4×) 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 1.1% growth and a 36× exit, ₹3504 only delivers your return if you pay ₹1,511. The price is currently baking in 18% growth.
EPS grows 1.1%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.1% | 97.38 |
| FY28 | 1.1% | 98.45 |
| FY29 | 1.1% | 99.53 |
| FY30 | 1.1% | 100.63 |
| FY31 | 1.1% | 101.74 |
| FY32 | 3.5% ·fade | 105.35 |
| FY33 | 6.0% ·fade | 111.67 |
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.