Chennai-based manufacturer of expanded polystyrene (EPS) insulation, prefabricated (Quikbuild/Isobuild) building panels and EPS packaging for consumer-durable makers, with an electric-motors business line.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 |
| Reserves | 35 | 34 | 43 | 51 | 63 | 73 | 78 | 84 |
| Borrowings | 42 | 38 | 28 | 36 | 33 | 29 | 31 | 22 |
| Other Liabilities | 43 | 46 | 49 | 52 | 57 | 65 | 66 | 63 |
| Total Liabilities | 125 | 124 | 128 | 147 | 161 | 175 | 183 | 177 |
| AssetsFixed Assets | 59 | 56 | 51 | 50 | 64 | 67 | 68 | 69 |
| CWIP | 1 | 1 | 0 | 9 | 2 | 0 | 1 | 1 |
| Investments | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 64 | 67 | 76 | 87 | 94 | 106 | 113 | 106 |
| Total Assets | 125 | 124 | 128 | 147 | 161 | 175 | 183 | 177 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 12 | 12 | 9 | 15 | 15 | 19 | 26 |
| Cash from Investing | -5 | -2 | -2 | -1 | -13 | -13 | -10 | -10 |
| Cash from Financing | -7 | -12 | -4 | -7 | -1 | -6 | -7 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 7 | 11 | 7 | 2 | 2 | 10 | 17 |
| 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 (15.0×) and current (9.5×) 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 26.3% growth and a 10× exit, ₹28 only delivers your return if you pay ₹43. The price is currently baking in 17% growth.
EPS grows 26.3%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.3% | 3.66 |
| FY28 | 26.3% | 4.63 |
| FY29 | 26.3% | 5.84 |
| FY30 | 26.3% | 7.38 |
| FY31 | 26.3% | 9.32 |
| FY32 | 16.2% ·fade | 10.83 |
| FY33 | 6.0% ·fade | 11.47 |
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.