Chennai-based Murugappa Group materials-science manufacturer of abrasives, electrominerals and industrial ceramics for global industry.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 1.8k | 2.1k | 2.3k | 2.8k | 3.1k | 3.5k | 3.7k | 3.9k |
| Borrowings | 70 | 62 | 240 | 277 | 172 | 216 | 308 | 413 |
| Other Liabilities | 354 | 486 | 692 | 774 | 793 | 835 | 976 | 959 |
| Total Liabilities | 2.3k | 2.7k | 3.3k | 3.9k | 4.1k | 4.6k | 5.0k | 5.3k |
| AssetsFixed Assets | 748 | 777 | 1.0k | 1.5k | 1.6k | 1.7k | 1.8k | 1.9k |
| CWIP | 39 | 28 | 58 | 87 | 84 | 118 | 203 | 141 |
| Investments | 189 | 127 | 138 | 161 | 172 | 201 | 219 | 199 |
| Other Assets | 1.3k | 1.7k | 2.1k | 2.1k | 2.3k | 2.5k | 2.8k | 3.0k |
| Total Assets | 2.3k | 2.7k | 3.3k | 3.9k | 4.1k | 4.6k | 5.0k | 5.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 202 | 407 | 451 | 245 | 430 | 602 | 304 | 367 |
| Cash from Investing | -85 | -105 | -266 | -465 | -248 | -229 | -371 | -167 |
| Cash from Financing | -109 | -135 | -66 | 89 | -133 | -214 | -110 | 119 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 107 | 284 | 348 | -315 | 130 | 367 | 28 | 60 |
| 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 (61.1×) and current (121.4×) 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 -27.7% growth and a 61× exit, ₹1242 only delivers your return if you pay ₹44. The price is currently baking in 33% growth.
EPS grows -27.7%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -27.7% | 7.40 |
| FY28 | -27.7% | 5.35 |
| FY29 | -27.7% | 3.87 |
| FY30 | -27.7% | 2.80 |
| FY31 | -27.7% | 2.02 |
| FY32 | -10.8% ·fade | 1.80 |
| FY33 | 6.0% ·fade | 1.91 |
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.