Agrochemical maker producing crop-protection actives and formulations from plants in Haryana and Gujarat.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 |
| Reserves | 560 | 724 | 768 | 897 | 978 | 1.1k | 1.2k | 1.2k |
| Borrowings | 94 | 58 | 174 | 28 | 80 | 85 | 90 | 1 |
| Other Liabilities | 94 | 122 | 142 | 152 | 129 | 193 | 168 | 157 |
| Total Liabilities | 752 | 908 | 1.1k | 1.1k | 1.2k | 1.4k | 1.4k | 1.4k |
| AssetsFixed Assets | 203 | 191 | 228 | 225 | 230 | 230 | 223 | 246 |
| CWIP | 18 | 18 | 11 | 11 | 6 | 15 | 25 | 46 |
| Investments | 9 | 151 | 45 | 75 | 137 | 275 | 276 | 298 |
| Other Assets | 522 | 549 | 803 | 771 | 818 | 865 | 910 | 816 |
| Total Assets | 752 | 908 | 1.1k | 1.1k | 1.2k | 1.4k | 1.4k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -52 | 263 | 170 | -65 | 213 | 41 | 172 | 132 |
| Cash from Investing | -46 | -53 | -149 | 64 | -43 | -76 | -148 | -96 |
| Cash from Financing | 102 | -169 | -40 | -25 | -152 | 49 | -1 | -89 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -100 | 204 | 160 | -121 | 191 | 14 | 137 | 59 |
| 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 (132.8×) and current (16.5×) 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 2.7% growth and a 17× exit, ₹1422 only delivers your return if you pay ₹695. The price is currently baking in 17% growth.
EPS grows 2.7%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 2.7% | 88.37 |
| FY28 | 2.7% | 90.76 |
| FY29 | 2.7% | 93.21 |
| FY30 | 2.7% | 95.73 |
| FY31 | 2.7% | 98.31 |
| FY32 | 4.3% ·fade | 102.59 |
| FY33 | 6.0% ·fade | 108.74 |
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.