Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 11 | 12 | 12 | 12 |
| Reserves | 43 | 52 | 56 | 62 | 85 | 138 | 159 | 179 |
| Borrowings | 74 | 86 | 85 | 82 | 103 | 67 | 82 | 89 |
| Other Liabilities | 84 | 62 | 60 | 74 | 69 | 62 | 63 | 67 |
| Total Liabilities | 211 | 211 | 211 | 228 | 267 | 278 | 316 | 348 |
| AssetsFixed Assets | 19 | 18 | 15 | 14 | 15 | 14 | 18 | 20 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 4 |
| Investments | 5 | 5 | 3 | 4 | 5 | 8 | 3 | 4 |
| Other Assets | 188 | 187 | 193 | 210 | 247 | 253 | 293 | 321 |
| Total Assets | 211 | 211 | 211 | 228 | 267 | 278 | 316 | 348 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | 0 | 0 | 12 | 12 | -13 | 9 | -22 |
| Cash from Investing | -8 | 1 | -1 | 4 | -1 | -3 | 9 | -7 |
| Cash from Financing | 15 | 0 | 0 | -14 | -12 | 16 | -22 | 29 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -15 | -2 | -2 | 11 | 11 | -17 | 4 | -31 |
| 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 (18.6×) and current (15.1×) 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 25% growth and a 15× exit, ₹70 only delivers your return if you pay ₹98. The price is currently baking in 18% growth.
EPS grows 25%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.0% | 5.79 |
| FY28 | 25.0% | 7.23 |
| FY29 | 25.0% | 9.04 |
| FY30 | 25.0% | 11.30 |
| FY31 | 25.0% | 14.13 |
| FY32 | 15.5% ·fade | 16.32 |
| FY33 | 6.0% ·fade | 17.30 |
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.