Panchkula-based maker of industrial self-adhesive tapes, laminated packaging films and corrugated packaging for domestic and export markets
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 3 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 1 | 5 | 11 | 14 | 17 | 21 | 22 | 24 |
| Borrowings | 6 | 8 | 10 | 9 | 9 | 10 | 7 | 20 |
| Other Liabilities | 10 | 12 | 13 | 18 | 18 | 19 | 30 | 28 |
| Total Liabilities | 19 | 28 | 42 | 48 | 53 | 57 | 68 | 80 |
| AssetsFixed Assets | 5 | 11 | 11 | 14 | 15 | 16 | 17 | 17 |
| CWIP | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 9 | 17 | 31 | 35 | 38 | 41 | 51 | 63 |
| Total Assets | 19 | 28 | 42 | 48 | 53 | 57 | 68 | 80 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | -1 | 0 | 7 | 3 | 6 | 5 |
| Cash from Investing | -9 | -1 | -1 | -4 | -2 | -2 | -16 |
| Cash from Financing | 5 | 3 | 8 | -3 | -2 | -2 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | -2 | -1 | 3 | 0 | 3 | 3 |
| 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 (5.0×) and current (4.2×) 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 4× exit, ₹64 only delivers your return if you pay ₹42. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.70 |
| FY28 | 10.0% | 18.37 |
| FY29 | 10.0% | 20.20 |
| FY30 | 10.0% | 22.23 |
| FY31 | 10.0% | 24.45 |
| FY32 | 8.0% ·fade | 26.40 |
| FY33 | 6.0% ·fade | 27.99 |
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.