India's ABS/SAN engineering-plastics maker, running two plants (Abu Road, Satnoor) at 75,000 TPA capacity.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 25 | 25 | 25 | 25 |
| Reserves | 340 | 665 | 965 | 1.1k | 898 | 977 | 1.0k | 1.1k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 297 | 96 | 127 | 99 | 133 | 102 | 133 | 202 |
| Total Liabilities | 653 | 777 | 1.1k | 1.2k | 1.1k | 1.1k | 1.2k | 1.3k |
| AssetsFixed Assets | 150 | 141 | 145 | 140 | 133 | 137 | 133 | 133 |
| CWIP | 2 | 0 | 0 | 0 | 19 | 11 | 32 | 31 |
| Investments | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 |
| Other Assets | 500 | 634 | 962 | 1.0k | 902 | 953 | 1.0k | 1.1k |
| Total Assets | 653 | 777 | 1.1k | 1.2k | 1.1k | 1.1k | 1.2k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 53 | 88 | 103 | 298 | 140 | 231 | 109 | 168 |
| Cash from Investing | -55 | -43 | -21 | -300 | -15 | 44 | 235 | -30 |
| Cash from Financing | -7 | -10 | -9 | -50 | -50 | -324 | -100 | -100 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 17 | 72 | 103 | 284 | 135 | 210 | 103 | 133 |
| 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 (15.1×) and current (14.1×) 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 9.5% growth and a 14× exit, ₹113 only delivers your return if you pay ₹76. The price is currently baking in 18% growth.
EPS grows 9.5%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.5% | 8.80 |
| FY28 | 9.5% | 9.64 |
| FY29 | 9.5% | 10.56 |
| FY30 | 9.5% | 11.56 |
| FY31 | 9.5% | 12.66 |
| FY32 | 7.8% ·fade | 13.64 |
| FY33 | 6.0% ·fade | 14.46 |
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.