Ahmedabad-based manufacturer and exporter of Flexible Intermediate Bulk Containers (FIBC) and woven polypropylene packaging, specialising in food-grade and MAP-enabled bulk bags.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 6 | 8 | 8 | 8 |
| Reserves | 0 | 2 | 3 | 4 | 23 | 25 | 27 |
| Borrowings | 6 | 9 | 5 | 6 | 7 | 10 | 11 |
| Other Liabilities | 11 | 9 | 7 | 17 | 5 | 7 | 6 |
| Total Liabilities | 20 | 22 | 18 | 32 | 43 | 50 | 51 |
| AssetsFixed Assets | 6 | 6 | 6 | 6 | 8 | 8 | 11 |
| CWIP | 0 | 0 | 0 | 2 | 1 | 3 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 14 | 16 | 12 | 25 | 34 | 38 | 39 |
| Total Assets | 20 | 22 | 18 | 32 | 43 | 50 | 51 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | 4 | 1 | -15 | 4 |
| Cash from Investing | -0 | -0 | -0 | -2 | -3 | -3 |
| Cash from Financing | 0 | 2 | -4 | 1 | 18 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -0 | -2 | 3 | -1 | -17 | 1 |
| 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 (4.6×) and current (5.9×) 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 10% growth and a 5× exit, ₹57 only delivers your return if you pay ₹33. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.62 |
| FY28 | 10.0% | 11.68 |
| FY29 | 10.0% | 12.84 |
| FY30 | 10.0% | 14.13 |
| FY31 | 10.0% | 15.54 |
| FY32 | 8.0% ·fade | 16.78 |
| FY33 | 6.0% ·fade | 17.79 |
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.