Kolkata-based manufacturer and exporter of sustainable cotton and jute bags, supplying global retail as an alternative to single-use plastics.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 16 | 21 | 21 |
| Reserves | 29 | 47 | 72 | 136 | 144 |
| Borrowings | 41 | 42 | 40 | 46 | 60 |
| Other Liabilities | 20 | 13 | 18 | 20 | 23 |
| Total Liabilities | 92 | 103 | 146 | 223 | 247 |
| AssetsFixed Assets | 16 | 17 | 14 | 13 | 12 |
| CWIP | 0 | 0 | 0 | 1 | 12 |
| Investments | 2 | 3 | 14 | 15 | 15 |
| Other Assets | 74 | 82 | 118 | 195 | 208 |
| Total Assets | 92 | 103 | 146 | 223 | 247 |
| Line item | FY22 | FY23 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -13 | 9 | -5 | 2 |
| Cash from Investing | -3 | -1 | 1 | -10 |
| Cash from Financing | 16 | -1 | -7 | 73 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -21 | 4 | -7 | -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 (5.6×) and current (9.1×) 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 10% growth and a 6× exit, ₹195 only delivers your return if you pay ₹89. The price is currently baking in 27% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 23.63 |
| FY28 | 10.0% | 25.99 |
| FY29 | 10.0% | 28.59 |
| FY30 | 10.0% | 31.45 |
| FY31 | 10.0% | 34.59 |
| FY32 | 8.0% ·fade | 37.36 |
| FY33 | 6.0% ·fade | 39.60 |
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.