India's integrated prefab platform manufacturing PEB, sandwich panels, LGSF and EPS packaging.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 16 | 20 | 20 |
| Reserves | 73 | 78 | 98 | 122 | 165 | 337 | 670 | 714 |
| Borrowings | 34 | 38 | 76 | 109 | 150 | 216 | 222 | 115 |
| Other Liabilities | 56 | 65 | 127 | 197 | 295 | 362 | 495 | 578 |
| Total Liabilities | 166 | 185 | 306 | 432 | 614 | 931 | 1.4k | 1.4k |
| AssetsFixed Assets | 73 | 76 | 147 | 153 | 238 | 251 | 317 | 357 |
| CWIP | 0 | 0 | 1 | 2 | 0 | 56 | 1 | 60 |
| Investments | 3 | 0 | 0 | 2 | 2 | 2 | 2 | 27 |
| Other Assets | 91 | 109 | 158 | 275 | 374 | 622 | 1.1k | 982 |
| Total Assets | 166 | 185 | 306 | 432 | 614 | 931 | 1.4k | 1.4k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 17 | 17 | 29 | 2 | 72 | 62 | 136 |
| Cash from Investing | -11 | -9 | -64 | -34 | -95 | -151 | -303 |
| Cash from Financing | -5 | 2 | 32 | 33 | 23 | 166 | 155 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 7 | -36 | -27 | -24 | -24 | 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 (21.6×) and current (26.0×) 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 55.9% growth and a 22× exit, ₹252 only delivers your return if you pay ₹1,024. The price is currently baking in 21% growth.
EPS grows 55.9%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 55.9% | 15.11 |
| FY28 | 55.9% | 23.55 |
| FY29 | 55.9% | 36.72 |
| FY30 | 55.9% | 57.24 |
| FY31 | 55.9% | 89.24 |
| FY32 | 30.9% ·fade | 116.86 |
| FY33 | 6.0% ·fade | 123.87 |
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.