Makes consumerware, writing instruments and moulded furniture under Cello, Unomax and Wimplast brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 98 | 106 | 110 | 110 | 110 |
| Reserves | -107 | 88 | 239 | 1.0k | 2.3k | 2.2k | 2.6k |
| Borrowings | 334 | 463 | 335 | 371 | 5 | 6 | 38 |
| Other Liabilities | 917 | 780 | 875 | 450 | 226 | 507 | 263 |
| Total Liabilities | 1.1k | 1.3k | 1.5k | 2.0k | 2.6k | 2.8k | 3.0k |
| AssetsFixed Assets | 259 | 259 | 272 | 362 | 616 | 623 | 711 |
| CWIP | 4 | 15 | 26 | 180 | 19 | 51 | 66 |
| Investments | 120 | 150 | 177 | 170 | 600 | 679 | 620 |
| Other Assets | 761 | 908 | 1.1k | 1.3k | 1.4k | 1.5k | 1.6k |
| Total Assets | 1.1k | 1.3k | 1.5k | 2.0k | 2.6k | 2.8k | 3.0k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 194 | 187 | 227 | 231 | 262 | 255 |
| Cash from Investing | -53 | -262 | -557 | -256 | -553 | -176 |
| Cash from Financing | -133 | 94 | 324 | 26 | 311 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 169 | 136 | 124 | -22 | 98 | 37 |
| 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 (39.7×) and current (27.6×) 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 -3.7% growth and a 28× exit, ₹390 only delivers your return if you pay ₹132. The price is currently baking in 17% growth.
EPS grows -3.7%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.7% | 13.63 |
| FY28 | -3.7% | 13.12 |
| FY29 | -3.7% | 12.64 |
| FY30 | -3.7% | 12.17 |
| FY31 | -3.7% | 11.72 |
| FY32 | 1.1% ·fade | 11.85 |
| FY33 | 6.0% ·fade | 12.56 |
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.