Backward-integrated manufacturer of dye intermediates (H-Acid, Gamma Acid, Vinyl Sulphone) and sulphuric acid, diversified into solar power generation and pharma APIs
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 380 | 430 | 485 | 484 | 501 | 536 | 553 | 575 |
| Borrowings | 21 | 31 | 35 | 38 | 47 | 46 | 74 | 109 |
| Other Liabilities | 103 | 92 | 104 | 87 | 106 | 128 | 136 | 154 |
| Total Liabilities | 526 | 575 | 646 | 631 | 676 | 733 | 784 | 860 |
| AssetsFixed Assets | 331 | 320 | 394 | 365 | 348 | 350 | 355 | 384 |
| CWIP | 18 | 45 | 0 | 8 | 17 | 11 | 38 | 117 |
| Investments | 0 | 4 | 8 | 13 | 24 | 23 | 30 | 24 |
| Other Assets | 176 | 206 | 244 | 245 | 287 | 350 | 362 | 335 |
| Total Assets | 526 | 575 | 646 | 631 | 676 | 733 | 784 | 860 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 59 | 58 | 76 | 28 | 23 | 49 | 99 |
| Cash from Investing | -45 | -44 | -58 | -23 | -33 | -44 | -142 |
| Cash from Financing | -10 | -3 | -14 | -16 | 5 | -9 | 46 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | 19 | 16 | 7 | -2 | 26 | -45 |
| 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 (29.1×) and current (15.9×) 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 43.1% growth and a 16× exit, ₹203 only delivers your return if you pay ₹610. The price is currently baking in 17% growth.
EPS grows 43.1%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 43.1% | 18.32 |
| FY28 | 43.1% | 26.21 |
| FY29 | 43.1% | 37.51 |
| FY30 | 43.1% | 53.67 |
| FY31 | 43.1% | 76.81 |
| FY32 | 24.6% ·fade | 95.66 |
| FY33 | 6.0% ·fade | 101.40 |
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.