Hyderabad-based agrochemical maker of insecticides, herbicides, fungicides and intermediates with deep backward integration.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 10 | 10 | 13 | 13 | 13 |
| Reserves | 124 | 147 | 182 | 303 | 403 | 669 | 677 | 685 |
| Borrowings | 43 | 62 | 81 | 50 | 62 | 89 | 189 | 235 |
| Other Liabilities | 50 | 55 | 71 | 83 | 101 | 162 | 161 | 187 |
| Total Liabilities | 225 | 273 | 342 | 447 | 576 | 933 | 1.0k | 1.1k |
| AssetsFixed Assets | 138 | 152 | 157 | 173 | 214 | 245 | 256 | 580 |
| CWIP | 4 | 2 | 5 | 28 | 68 | 289 | 377 | 96 |
| Investments | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 |
| Other Assets | 83 | 119 | 181 | 246 | 256 | 399 | 406 | 445 |
| Total Assets | 225 | 273 | 342 | 447 | 576 | 933 | 1.0k | 1.1k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 48 | 4 | 7 | 14 | 34 | -53 | 12 |
| Cash from Investing | -39 | -21 | -17 | -60 | -116 | -201 | -160 |
| Cash from Financing | -9 | 15 | 12 | 46 | 88 | 272 | 136 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | -17 | -10 | -46 | -45 | -302 | -148 |
| 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 (132.4×) and current (199.5×) 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 -26.2% growth and a 132× exit, ₹279 only delivers your return if you pay ₹14. The price is currently baking in 27% growth.
EPS grows -26.2%/yr for 5 years, then fades to 6% over 2, exits at 132×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -26.2% | 1.03 |
| FY28 | -26.2% | 0.76 |
| FY29 | -26.2% | 0.56 |
| FY30 | -26.2% | 0.42 |
| FY31 | -26.2% | 0.31 |
| FY32 | -10.1% ·fade | 0.28 |
| FY33 | 6.0% ·fade | 0.29 |
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.