India's largest plywood-capacity wood-panel maker — plywood, laminates, MDF, particle board & doors
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 1.1k | 1.2k | 1.5k | 1.9k | 2.2k | 2.3k | 2.4k | 2.6k |
| Borrowings | 295 | 165 | 236 | 327 | 771 | 1.6k | 1.6k | 1.8k |
| Other Liabilities | 274 | 379 | 437 | 475 | 569 | 617 | 673 | 729 |
| Total Liabilities | 1.7k | 1.8k | 2.2k | 2.7k | 3.6k | 4.6k | 4.8k | 5.1k |
| AssetsFixed Assets | 785 | 762 | 776 | 1.1k | 1.9k | 2.0k | 2.6k | 2.8k |
| CWIP | 16 | 28 | 177 | 236 | 267 | 730 | 273 | 180 |
| Investments | 0 | 111 | 0 | 0 | 3 | 3 | 3 | 6 |
| Other Assets | 859 | 910 | 1.3k | 1.4k | 1.4k | 1.8k | 1.9k | 2.1k |
| Total Assets | 1.7k | 1.8k | 2.2k | 2.7k | 3.6k | 4.6k | 4.8k | 5.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 266 | 400 | 371 | 276 | 438 | 252 | -3 | 457 |
| Cash from Investing | -147 | -25 | -226 | -320 | -480 | -578 | -678 | -425 |
| Cash from Financing | -116 | -377 | -140 | 35 | 39 | 353 | 660 | -22 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 109 | 377 | 317 | 19 | -45 | -593 | -666 | 47 |
| 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 (61.9×) and current (67.4×) 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 -9.2% growth and a 62× exit, ₹796 only delivers your return if you pay ₹177. The price is currently baking in 19% growth.
EPS grows -9.2%/yr for 5 years, then fades to 6% over 2, exits at 62×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -9.2% | 10.72 |
| FY28 | -9.2% | 9.74 |
| FY29 | -9.2% | 8.84 |
| FY30 | -9.2% | 8.03 |
| FY31 | -9.2% | 7.29 |
| FY32 | -1.6% ·fade | 7.17 |
| FY33 | 6.0% ·fade | 7.60 |
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.