Ankleshwar (Gujarat) based manufacturer of agrochemicals — insecticides, fungicides, herbicides, bio-pesticides, bio-fertilizers and plant growth regulators — sold across India and exported to about a dozen countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 17 | 17 | 17 | 17 |
| Reserves | 29 | 55 | 60 | 63 | 67 |
| Borrowings | 27 | 35 | 44 | 58 | 57 |
| Other Liabilities | 34 | 73 | 60 | 81 | 67 |
| Total Liabilities | 102 | 180 | 182 | 220 | 208 |
| AssetsFixed Assets | 16 | 39 | 38 | 30 | 28 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 3 | 3 |
| Other Assets | 86 | 141 | 143 | 187 | 177 |
| Total Assets | 102 | 180 | 182 | 220 | 208 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -8 | -2 | -8 |
| Cash from Investing | -4 | -3 | -4 | 2 |
| Cash from Financing | 1 | 13 | 4 | 22 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -3 | -13 | -6 | -4 |
| 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 (6.6×) and current (6.0×) 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 10% growth and a 6× exit, ₹44 only delivers your return if you pay ₹30. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.05 |
| FY28 | 10.0% | 8.86 |
| FY29 | 10.0% | 9.74 |
| FY30 | 10.0% | 10.72 |
| FY31 | 10.0% | 11.79 |
| FY32 | 8.0% ·fade | 12.73 |
| FY33 | 6.0% ·fade | 13.50 |
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.