Gujarat-based chlor-alkali and derivative chemicals maker, running one fully integrated complex at Dahej.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 42 | 42 | 42 | 42 | 42 | 43 | 43 | 43 |
| Reserves | 331 | 432 | 684 | 1.0k | 1.2k | 1.9k | 2.1k | 2.2k |
| Borrowings | 737 | 753 | 993 | 879 | 964 | 593 | 537 | 572 |
| Other Liabilities | 164 | 223 | 405 | 484 | 576 | 655 | 598 | 712 |
| Total Liabilities | 1.3k | 1.4k | 2.1k | 2.4k | 2.8k | 3.2k | 3.2k | 3.5k |
| AssetsFixed Assets | 440 | 1.1k | 1.1k | 1.8k | 1.8k | 2.2k | 2.2k | 2.1k |
| CWIP | 691 | 126 | 589 | 158 | 483 | 64 | 309 | 451 |
| Investments | 0 | 0 | 0 | 21 | 21 | 97 | 44 | 23 |
| Other Assets | 142 | 221 | 467 | 449 | 524 | 752 | 707 | 915 |
| Total Assets | 1.3k | 1.4k | 2.1k | 2.4k | 2.8k | 3.2k | 3.2k | 3.5k |
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 (18.4×) and current (17.9×) 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 -2.6% growth and a 18× exit, ₹1128 only delivers your return if you pay ₹403. The price is currently baking in 17% growth.
EPS grows -2.6%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.6% | 61.35 |
| FY28 | -2.6% | 59.76 |
| FY29 | -2.6% | 58.20 |
| FY30 | -2.6% | 56.69 |
| FY31 | -2.6% | 55.22 |
| FY32 | 1.7% ·fade | 56.15 |
| FY33 | 6.0% ·fade | 59.52 |
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.