India's largest listed manufacturer of polymer compounds for wire & cable, packaging and engineering plastics.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 9 | 9 | 10 | 10 | 10 | 10 |
| Reserves | 0 | 382 | 485 | 650 | 824 | 906 | 1.0k |
| Borrowings | 0 | 130 | 56 | 66 | 46 | 46 | 57 |
| Other Liabilities | 0 | 408 | 362 | 269 | 274 | 266 | 374 |
| Total Liabilities | 0 | 929 | 912 | 995 | 1.2k | 1.2k | 1.4k |
| AssetsFixed Assets | 0 | 207 | 225 | 231 | 275 | 296 | 304 |
| CWIP | 0 | 2 | 1 | 3 | 1 | 14 | 50 |
| Investments | 0 | 0 | 0 | 0 | 61 | 75 | 21 |
| Other Assets | 0 | 720 | 686 | 761 | 817 | 843 | 1.1k |
| Total Assets | 0 | 929 | 912 | 995 | 1.2k | 1.2k | 1.4k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 26 | 145 | 116 | 137 | 85 |
| Cash from Investing | 0 | -11 | -35 | -18 | -114 | -41 |
| Cash from Financing | 0 | -10 | -109 | -28 | -57 | -44 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | 8 | 117 | 94 | 80 | -11 |
| 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 (14.4×) and current (14.0×) 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 24.8% growth and a 14× exit, ₹273 only delivers your return if you pay ₹380. The price is currently baking in 18% growth.
EPS grows 24.8%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.8% | 24.34 |
| FY28 | 24.8% | 30.37 |
| FY29 | 24.8% | 37.90 |
| FY30 | 24.8% | 47.30 |
| FY31 | 24.8% | 59.03 |
| FY32 | 15.4% ·fade | 68.13 |
| FY33 | 6.0% ·fade | 72.21 |
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.