India's leading PVC pipes & fittings maker, backward-integrated into captive PVC resin production.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 |
| Reserves | 1.8k | 2.9k | 3.7k | 4.7k | 5.4k | 5.9k | 5.7k | 6.0k |
| Borrowings | 283 | 204 | 278 | 541 | 394 | 237 | 21 | 446 |
| Other Liabilities | 603 | 930 | 1.1k | 817 | 996 | 1.0k | 798 | 885 |
| Total Liabilities | 2.8k | 4.2k | 5.3k | 6.2k | 6.9k | 7.2k | 6.6k | 7.4k |
| AssetsFixed Assets | 1.0k | 1.0k | 993 | 1.1k | 1.1k | 1.0k | 1.0k | 1.0k |
| CWIP | 7 | 8 | 9 | 44 | 19 | 73 | 41 | 28 |
| Investments | 580 | 1.6k | 2.6k | 3.9k | 4.5k | 4.8k | 4.2k | 4.8k |
| Other Assets | 1.2k | 1.6k | 1.6k | 1.2k | 1.4k | 1.4k | 1.3k | 1.6k |
| Total Assets | 2.8k | 4.2k | 5.3k | 6.2k | 6.9k | 7.2k | 6.6k | 7.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 391 | 106 | 941 | 622 | 308 | 353 | 383 | 192 |
| Cash from Investing | -228 | 49 | -877 | -440 | -294 | -83 | 8 | -156 |
| Cash from Financing | -163 | -105 | -90 | -190 | -29 | -277 | -349 | -49 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 289 | 46 | 876 | 918 | 140 | 267 | 268 | 133 |
| 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 (33.6×) and current (17.6×) 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 34.9% growth and a 18× exit, ₹165 only delivers your return if you pay ₹361. The price is currently baking in 17% growth.
EPS grows 34.9%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 34.9% | 12.61 |
| FY28 | 34.9% | 17.02 |
| FY29 | 34.9% | 22.95 |
| FY30 | 34.9% | 30.96 |
| FY31 | 34.9% | 41.77 |
| FY32 | 20.4% ·fade | 50.31 |
| FY33 | 6.0% ·fade | 53.33 |
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.