Navi Mumbai-based specialty-chemicals maker of automotive sealants, metal-treatment chemicals and engineering adhesives, plus animal-health/feed-additive biosciences products via its subsidiary.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 262 | 286 | 297 | 315 | 137 | 149 | 155 | 160 |
| Borrowings | 3 | 2 | 2 | 7 | 7 | 3 | 6 | 4 |
| Other Liabilities | 50 | 59 | 56 | 74 | 41 | 43 | 44 | 48 |
| Total Liabilities | 322 | 354 | 361 | 402 | 191 | 202 | 211 | 219 |
| AssetsFixed Assets | 124 | 122 | 121 | 116 | 26 | 34 | 41 | 41 |
| CWIP | 0 | 0 | 1 | 12 | 13 | 8 | 1 | 2 |
| Investments | 51 | 73 | 75 | 65 | 65 | 78 | 68 | 70 |
| Other Assets | 147 | 160 | 165 | 208 | 87 | 83 | 101 | 107 |
| Total Assets | 322 | 354 | 361 | 402 | 191 | 202 | 211 | 219 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -12 | 24 | 25 | -10 | 1 | 94 | 19 | 15 |
| Cash from Investing | 14 | -12 | -11 | -2 | 1 | -89 | -8 | -10 |
| Cash from Financing | -6 | -11 | -2 | -4 | -2 | -5 | -9 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -19 | 7 | 22 | -14 | -12 | 90 | 16 | -5 |
| 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 (17.2×) and current (15.9×) 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 -19.7% growth and a 16× exit, ₹174 only delivers your return if you pay ₹22. The price is currently baking in 17% growth.
EPS grows -19.7%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -19.7% | 8.78 |
| FY28 | -19.7% | 7.05 |
| FY29 | -19.7% | 5.66 |
| FY30 | -19.7% | 4.54 |
| FY31 | -19.7% | 3.65 |
| FY32 | -6.8% ·fade | 3.40 |
| FY33 | 6.0% ·fade | 3.60 |
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.