Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 165 | 189 | 205 | 218 | 244 | 265 | 276 | 304 |
| Borrowings | 0 | 0 | 4 | 3 | 2 | 1 | 0 | 0 |
| Other Liabilities | 67 | 86 | 127 | 133 | 172 | 169 | 166 | 170 |
| Total Liabilities | 234 | 277 | 337 | 355 | 420 | 437 | 443 | 475 |
| AssetsFixed Assets | 23 | 26 | 36 | 48 | 46 | 61 | 65 | 64 |
| CWIP | 0 | 0 | 4 | 0 | 1 | 0 | 6 | 29 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 210 | 251 | 297 | 307 | 373 | 375 | 372 | 383 |
| Total Assets | 234 | 277 | 337 | 355 | 420 | 437 | 443 | 475 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 9 | 68 | 18 | 39 | 56 | 33 | 13 |
| Cash from Investing | -12 | -5 | -78 | -19 | 4 | -38 | 13 | -1 |
| Cash from Financing | -1 | 1 | 3 | -4 | -39 | -18 | -31 | -16 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 4 | 62 | 3 | 24 | 51 | 11 | -15 |
| 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 (46.9×) and current (32.4×) 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 11% growth and a 32× exit, ₹11960 only delivers your return if you pay ₹8,596. The price is currently baking in 18% growth.
EPS grows 11%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.0% | 409.27 |
| FY28 | 11.0% | 454.29 |
| FY29 | 11.0% | 504.26 |
| FY30 | 11.0% | 559.73 |
| FY31 | 11.0% | 621.30 |
| FY32 | 8.5% ·fade | 674.11 |
| FY33 | 6.0% ·fade | 714.55 |
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.