Price
Market Cap
Sector
Commodities
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 331 | 376 | 434 | 497 | 591 | 724 | 859 | 1.0k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 76 | 72 | 95 | 114 | 119 | 149 | 148 | 158 |
| Total Liabilities | 415 | 456 | 536 | 618 | 717 | 881 | 1.0k | 1.2k |
| AssetsFixed Assets | 70 | 110 | 103 | 98 | 98 | 99 | 223 | 240 |
| CWIP | 0 | 10 | 18 | 19 | 13 | 17 | 19 | 8 |
| Investments | 174 | 160 | 218 | 261 | 356 | 517 | 379 | 592 |
| Other Assets | 171 | 176 | 198 | 240 | 250 | 247 | 395 | 326 |
| Total Assets | 415 | 456 | 536 | 618 | 717 | 881 | 1.0k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 33 | 48 | 79 | 29 | 83 | 133 | 63 | 127 |
| Cash from Investing | -32 | -40 | -69 | -33 | -76 | -132 | 78 | -194 |
| Cash from Financing | -4 | -5 | -4 | -4 | -5 | -5 | -5 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 36 | 63 | 37 | 86 | 121 | -82 | 96 |
| 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 (56.2×) and current (50.6×) 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 0.3% growth and a 51× exit, ₹9310 only delivers your return if you pay ₹3,919. The price is currently baking in 17% growth.
EPS grows 0.3%/yr for 5 years, then fades to 6% over 2, exits at 51×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.3% | 184.71 |
| FY28 | 0.3% | 185.27 |
| FY29 | 0.3% | 185.82 |
| FY30 | 0.3% | 186.38 |
| FY31 | 0.3% | 186.94 |
| FY32 | 3.1% ·fade | 192.83 |
| FY33 | 6.0% ·fade | 204.40 |
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.