Asia's leading quartz kitchen sink maker with German tech, spanning sinks, appliances, faucets and surfaces.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
| Reserves | 152 | 186 | 248 | 298 | 349 | 521 | 560 | 603 |
| Borrowings | 102 | 102 | 150 | 235 | 312 | 276 | 235 | 274 |
| Other Liabilities | 65 | 97 | 150 | 174 | 178 | 182 | 244 | 160 |
| Total Liabilities | 325 | 391 | 553 | 712 | 845 | 985 | 1.0k | 1.0k |
| AssetsFixed Assets | 125 | 152 | 206 | 328 | 404 | 414 | 414 | 479 |
| CWIP | 9 | 10 | 21 | 14 | 10 | 12 | 26 | 25 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 191 | 229 | 326 | 371 | 430 | 560 | 605 | 538 |
| Total Assets | 325 | 391 | 553 | 712 | 845 | 985 | 1.0k | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 24 | 30 | 45 | 52 | 71 | 53 | 60 | 109 |
| Cash from Investing | -17 | -19 | -35 | -73 | -136 | -97 | -109 | -89 |
| Cash from Financing | -4 | -10 | -9 | 18 | 64 | 48 | 53 | -25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 10 | 10 | -21 | 13 | -38 | 13 | -2 |
| 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 (34.3×) and current (37.8×) 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 20.1% growth and a 34× exit, ₹1199 only delivers your return if you pay ₹1,213. The price is currently baking in 20% growth.
EPS grows 20.1%/yr for 5 years, then fades to 6% over 2, exits at 34×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.1% | 38.06 |
| FY28 | 20.1% | 45.71 |
| FY29 | 20.1% | 54.90 |
| FY30 | 20.1% | 65.93 |
| FY31 | 20.1% | 79.18 |
| FY32 | 13.1% ·fade | 89.52 |
| FY33 | 6.0% ·fade | 94.89 |
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.