Mumbai-based polymer processor making FIBC, woven sacks and technical textiles for industrial packaging (B2B), plus water-conservation and agri-polymer products under the 'Avana' brand (B2C).
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 |
| Reserves | 111 | 117 | 136 | 143 | 152 | 168 | 178 | 180 |
| Borrowings | 116 | 136 | 144 | 147 | 156 | 159 | 165 | 176 |
| Other Liabilities | 52 | 55 | 57 | 59 | 62 | 66 | 75 | 82 |
| Total Liabilities | 296 | 326 | 355 | 366 | 388 | 412 | 437 | 458 |
| AssetsFixed Assets | 126 | 137 | 152 | 162 | 176 | 183 | 183 | 181 |
| CWIP | 6 | 4 | 0 | 5 | 0 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 165 | 185 | 203 | 200 | 212 | 229 | 254 | 276 |
| Total Assets | 296 | 326 | 355 | 366 | 388 | 412 | 437 | 458 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 26 | 20 | 4 | 27 | 38 | 28 | 25 | 9 |
| Cash from Investing | -17 | -19 | -15 | -20 | -24 | -21 | -19 | -11 |
| Cash from Financing | -9 | -2 | 11 | -8 | -14 | -8 | -5 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 2 | -13 | 8 | 14 | 8 | 6 | -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 (23.8×) and current (21.8×) 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 -0.6% growth and a 22× exit, ₹92 only delivers your return if you pay ₹37. The price is currently baking in 17% growth.
EPS grows -0.6%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.6% | 4.18 |
| FY28 | -0.6% | 4.16 |
| FY29 | -0.6% | 4.13 |
| FY30 | -0.6% | 4.11 |
| FY31 | -0.6% | 4.09 |
| FY32 | 2.7% ·fade | 4.20 |
| FY33 | 6.0% ·fade | 4.45 |
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.