India's largest opalware maker; makes glassware, cookware and appliances under Borosil and Larah brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 |
| Reserves | 637 | 683 | 756 | 499 | 569 | 796 | 839 | 875 |
| Borrowings | 51 | 7 | 1 | 95 | 165 | 93 | 80 | 148 |
| Other Liabilities | 149 | 157 | 186 | 245 | 335 | 230 | 248 | 247 |
| Total Liabilities | 848 | 859 | 955 | 850 | 1.1k | 1.1k | 1.2k | 1.3k |
| AssetsFixed Assets | 327 | 348 | 276 | 353 | 548 | 583 | 561 | 531 |
| CWIP | 46 | 13 | 25 | 41 | 26 | 18 | 7 | 105 |
| Investments | 119 | 245 | 197 | 146 | 85 | 50 | 61 | 83 |
| Other Assets | 356 | 253 | 457 | 309 | 421 | 480 | 549 | 561 |
| Total Assets | 848 | 859 | 955 | 850 | 1.1k | 1.1k | 1.2k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 40 | 53 | 186 | 77 | 121 | 48 | -19 | 119 |
| Cash from Investing | -14 | -33 | -137 | -37 | -228 | -106 | -41 | -165 |
| Cash from Financing | -17 | -27 | -45 | -24 | 93 | 55 | 56 | 48 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 16 | 3 | 165 | -8 | -77 | -126 | -103 | -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 (58.3×) and current (37.0×) 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 6% growth and a 37× exit, ₹231 only delivers your return if you pay ₹131. The price is currently baking in 18% growth.
EPS grows 6%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.0% | 6.63 |
| FY28 | 6.0% | 7.02 |
| FY29 | 6.0% | 7.44 |
| FY30 | 6.0% | 7.89 |
| FY31 | 6.0% | 8.36 |
| FY32 | 6.0% ·fade | 8.87 |
| FY33 | 6.0% ·fade | 9.40 |
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.