Pioneer and largest Indian maker of oleochemical-based specialty additives for food, polymer, cosmetics, coatings and feed industries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 604 | 716 | 944 | 1.5k | 1.9k | 2.3k | 2.5k | 2.6k |
| Borrowings | 125 | 89 | 59 | 29 | 4 | 3 | 16 | 68 |
| Other Liabilities | 108 | 127 | 219 | 237 | 182 | 213 | 167 | 266 |
| Total Liabilities | 852 | 948 | 1.2k | 1.8k | 2.1k | 2.5k | 2.7k | 3.0k |
| AssetsFixed Assets | 217 | 196 | 229 | 214 | 268 | 363 | 373 | 390 |
| CWIP | 6 | 26 | 14 | 40 | 30 | 27 | 36 | 62 |
| Investments | 33 | 31 | 31 | 39 | 36 | 35 | 34 | 38 |
| Other Assets | 597 | 694 | 962 | 1.5k | 1.8k | 2.1k | 2.2k | 2.5k |
| Total Assets | 852 | 948 | 1.2k | 1.8k | 2.1k | 2.5k | 2.7k | 3.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 98 | 219 | 134 | 67 | 485 | 635 | 204 | 430 |
| Cash from Investing | -93 | -85 | -40 | -32 | -128 | -396 | -676 | -409 |
| Cash from Financing | 92 | -37 | -41 | -68 | -69 | -59 | -34 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 146 | 88 | 6 | 405 | 549 | 77 | 288 |
| 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 (32.0×) and current (37.2×) 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 -12.3% growth and a 32× exit, ₹5056 only delivers your return if you pay ₹872. The price is currently baking in 21% growth.
EPS grows -12.3%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.3% | 119.29 |
| FY28 | -12.3% | 104.62 |
| FY29 | -12.3% | 91.75 |
| FY30 | -12.3% | 80.46 |
| FY31 | -12.3% | 70.57 |
| FY32 | -3.2% ·fade | 68.34 |
| FY33 | 6.0% ·fade | 72.44 |
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.