Speciality-chemicals maker for textile processing, oilfield services, water treatment and cleaning & hygiene, across India, Malaysia and the US.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 116 |
| Reserves | 147 | 187 | 240 | 327 | 425 | 708 | 756 | 766 |
| Borrowings | 3 | 3 | 2 | 7 | 5 | 0 | 0 | 8 |
| Other Liabilities | 35 | 54 | 75 | 67 | 96 | 83 | 98 | 269 |
| Total Liabilities | 208 | 267 | 339 | 423 | 548 | 815 | 878 | 1.2k |
| AssetsFixed Assets | 41 | 59 | 84 | 99 | 141 | 179 | 198 | 278 |
| CWIP | 1 | 5 | 0 | 0 | 0 | 21 | 8 | 2 |
| Investments | 52 | 32 | 17 | 89 | 147 | 330 | 348 | 317 |
| Other Assets | 114 | 171 | 238 | 234 | 260 | 284 | 323 | 562 |
| Total Assets | 208 | 267 | 339 | 423 | 548 | 815 | 878 | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 28 | 9 | 13 | 107 | 97 | 69 | -24 |
| Cash from Investing | 5 | -19 | -7 | 1 | -99 | -47 | -273 | 105 |
| Cash from Financing | -3 | -4 | -4 | -6 | -6 | -24 | 176 | -63 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 22 | -15 | -9 | 88 | 49 | 1 | -49 |
| 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 (310.9×) and current (41.1×) 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 12% growth and a 41× exit, ₹44 only delivers your return if you pay ₹33. The price is currently baking in 18% growth.
EPS grows 12%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.0% | 1.19 |
| FY28 | 12.0% | 1.33 |
| FY29 | 12.0% | 1.49 |
| FY30 | 12.0% | 1.67 |
| FY31 | 12.0% | 1.87 |
| FY32 | 9.0% ·fade | 2.04 |
| FY33 | 6.0% ·fade | 2.16 |
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.