Manufacturer of Aluminium Composite Panels (ACP) and allied metal composite façade/cladding panels under the Eurobond brand.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 11 | 14 | 66 | 76 | 90 | 109 | 121 | 136 |
| Borrowings | 30 | 54 | 32 | 55 | 92 | 116 | 129 | 161 |
| Other Liabilities | 73 | 55 | 63 | 67 | 75 | 61 | 66 | 66 |
| Total Liabilities | 133 | 141 | 185 | 222 | 281 | 310 | 341 | 388 |
| AssetsFixed Assets | 27 | 25 | 29 | 27 | 32 | 80 | 84 | 92 |
| CWIP | 0 | 3 | 0 | 5 | 32 | 0 | 1 | 3 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 105 | 113 | 156 | 189 | 218 | 230 | 256 | 293 |
| Total Assets | 133 | 141 | 185 | 222 | 281 | 310 | 341 | 388 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 10 | 7 | -14 | 18 | 6 | 9 | -3 |
| Cash from Investing | -3 | -10 | -4 | -2 | -9 | -31 | -20 | -24 |
| Cash from Financing | -2 | 1 | -2 | 19 | -9 | 24 | 11 | 29 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 0 | 3 | -16 | 10 | -26 | -12 | -21 |
| 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 (16.6×) 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 43% growth and a 17× exit, ₹178 only delivers your return if you pay ₹542. The price is currently baking in 17% growth.
EPS grows 43%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 43.0% | 15.37 |
| FY28 | 43.0% | 21.98 |
| FY29 | 43.0% | 31.44 |
| FY30 | 43.0% | 44.95 |
| FY31 | 43.0% | 64.28 |
| FY32 | 24.5% ·fade | 80.03 |
| FY33 | 6.0% ·fade | 84.83 |
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.