India's largest private-sector urea manufacturer, running an integrated 3.4 MMTPA plant complex at Gadepan, Rajasthan.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 416 | 416 | 416 | 416 | 401 | 401 | 401 | 401 |
| Reserves | 3.1k | 4.8k | 6.0k | 6.7k | 6.9k | 8.3k | 9.4k | 10.0k |
| Borrowings | 10.1k | 3.9k | 4.3k | 3.4k | 1.9k | 99 | 100 | 1.1k |
| Other Liabilities | 880 | 1.1k | 2.6k | 2.3k | 2.4k | 2.6k | 3.9k | 2.9k |
| Total Liabilities | 14.5k | 10.2k | 13.3k | 12.8k | 11.5k | 11.4k | 13.9k | 14.4k |
| AssetsFixed Assets | 6.7k | 6.5k | 6.4k | 6.3k | 6.4k | 6.2k | 6.1k | 6.1k |
| CWIP | 85 | 161 | 157 | 103 | 184 | 650 | 1.1k | 1.4k |
| Investments | 217 | 298 | 559 | 2.4k | 2.4k | 1.4k | 952 | 1.1k |
| Other Assets | 7.5k | 3.3k | 6.2k | 4.0k | 2.5k | 3.2k | 5.7k | 5.8k |
| Total Assets | 14.5k | 10.2k | 13.3k | 12.8k | 11.5k | 11.4k | 13.9k | 14.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1.1k | 827 | 6.9k | -24 | 3.2k | 3.3k | 1.4k | 138 |
| Cash from Investing | -1.1k | -462 | -195 | -119 | -1.9k | -382 | 739 | -482 |
| Cash from Financing | 2.3k | -283 | -6.0k | -213 | -1.9k | -2.9k | -2.1k | 543 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2.3k | 177 | 6.7k | -188 | 3.0k | 2.7k | 824 | -754 |
| 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 (11.1×) and current (9.9×) 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 23.6% growth and a 10× exit, ₹484 only delivers your return if you pay ₹643. The price is currently baking in 17% growth.
EPS grows 23.6%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.6% | 60.26 |
| FY28 | 23.6% | 74.48 |
| FY29 | 23.6% | 92.05 |
| FY30 | 23.6% | 113.78 |
| FY31 | 23.6% | 140.63 |
| FY32 | 14.8% ·fade | 161.44 |
| FY33 | 6.0% ·fade | 171.13 |
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.