India's largest integrated fluoropolymer & refrigerant maker, expanding into EV battery materials.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 3.7k | 3.5k | 4.2k | 5.5k | 5.9k | 7.2k | 7.6k | 7.9k |
| Borrowings | 1.7k | 1.6k | 1.6k | 1.5k | 2.1k | 2.1k | 1.7k | 2.3k |
| Other Liabilities | 634 | 885 | 1.1k | 1.3k | 1.2k | 1.3k | 1.3k | 1.7k |
| Total Liabilities | 6.1k | 6.0k | 6.9k | 8.4k | 9.2k | 10.6k | 10.6k | 11.9k |
| AssetsFixed Assets | 2.4k | 2.4k | 2.5k | 3.1k | 4.3k | 4.3k | 4.3k | 4.8k |
| CWIP | 318 | 400 | 680 | 1.2k | 1.1k | 1.6k | 1.8k | 1.9k |
| Investments | 259 | 88 | 20 | 1 | 1 | 289 | 56 | 278 |
| Other Assets | 3.1k | 3.1k | 3.7k | 4.1k | 3.8k | 4.5k | 4.5k | 4.9k |
| Total Assets | 6.1k | 6.0k | 6.9k | 8.4k | 9.2k | 10.6k | 10.6k | 11.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 782 | 546 | 616 | 741 | 739 | 626 | 545 | 961 |
| Cash from Investing | -428 | -1.2k | -373 | -584 | -476 | -966 | -1.1k | -1.2k |
| Cash from Financing | 110 | 622 | -248 | -144 | -264 | 348 | 599 | 367 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 276 | -650 | 343 | 92 | 12 | -330 | -335 | -291 |
| 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 (61.4×) and current (79.3×) 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 -24.3% growth and a 61× exit, ₹4145 only delivers your return if you pay ₹287. The price is currently baking in 23% growth.
EPS grows -24.3%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -24.3% | 39.55 |
| FY28 | -24.3% | 29.94 |
| FY29 | -24.3% | 22.67 |
| FY30 | -24.3% | 17.16 |
| FY31 | -24.3% | 12.99 |
| FY32 | -9.2% ·fade | 11.80 |
| FY33 | 6.0% ·fade | 12.51 |
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.