Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 23 | 23 | 24 | 24 | 24 | 24 |
| Reserves | 14 | 15 | 35 | 44 | 61 | 66 | 69 | 81 |
| Borrowings | 1 | 0 | 47 | 51 | 36 | 34 | 33 | 30 |
| Other Liabilities | 2 | 4 | 10 | 13 | 13 | 12 | 16 | 12 |
| Total Liabilities | 28 | 32 | 115 | 132 | 134 | 137 | 143 | 147 |
| AssetsFixed Assets | 3 | 3 | 13 | 17 | 44 | 49 | 47 | 59 |
| CWIP | 0 | 0 | 0 | 10 | 2 | 15 | 17 | 2 |
| Investments | 0 | 0 | 21 | 3 | 3 | 3 | 3 | 11 |
| Other Assets | 25 | 29 | 82 | 101 | 85 | 70 | 76 | 76 |
| Total Assets | 28 | 32 | 115 | 132 | 134 | 137 | 143 | 147 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | -0 | 2 | -3 | 12 | 35 | 20 | 12 |
| Cash from Investing | 1 | -1 | -0 | -12 | -13 | -24 | -22 | -2 |
| Cash from Financing | 5 | 1 | -0 | 16 | -0 | -7 | -4 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -6 | -0 | 1 | -14 | -2 | 13 | -5 | 8 |
| 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 (24.2×) and current (14.1×) 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 -27.3% growth and a 14× exit, ₹35 only delivers your return if you pay ₹3. The price is currently baking in 18% growth.
EPS grows -27.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -27.3% | 1.83 |
| FY28 | -27.3% | 1.33 |
| FY29 | -27.3% | 0.97 |
| FY30 | -27.3% | 0.70 |
| FY31 | -27.3% | 0.51 |
| FY32 | -10.7% ·fade | 0.46 |
| FY33 | 6.0% ·fade | 0.48 |
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.