Makes foundry consumables (coatings, binders, filters, crucibles) for Indian foundries since 1958.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 8 |
| Reserves | 165 | 176 | 202 | 233 | 280 | 337 | 363 | 1.0k |
| Borrowings | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 |
| Other Liabilities | 77 | 80 | 86 | 106 | 132 | 139 | 150 | 329 |
| Total Liabilities | 249 | 263 | 294 | 345 | 420 | 484 | 522 | 1.4k |
| AssetsFixed Assets | 34 | 31 | 35 | 31 | 39 | 45 | 44 | 774 |
| CWIP | 2 | 5 | 0 | 1 | 1 | 2 | 1 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 213 | 227 | 259 | 313 | 379 | 438 | 476 | 590 |
| Total Assets | 249 | 263 | 294 | 345 | 420 | 484 | 522 | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 47 | 47 | 30 | 20 | 59 | 57 | 42 | 98 |
| Cash from Investing | -5 | -9 | -2 | 0 | -3 | -13 | -143 | -75 |
| Cash from Financing | -22 | -19 | -3 | -6 | -16 | -26 | -16 | -17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 39 | 33 | 26 | 14 | 51 | 56 | 27 | 89 |
| 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 (38.7×) and current (41.8×) 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 21.5% growth and a 39× exit, ₹5058 only delivers your return if you pay ₹5,669. The price is currently baking in 19% growth.
EPS grows 21.5%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 21.5% | 147.15 |
| FY28 | 21.5% | 178.79 |
| FY29 | 21.5% | 217.22 |
| FY30 | 21.5% | 263.93 |
| FY31 | 21.5% | 320.67 |
| FY32 | 13.8% ·fade | 364.76 |
| FY33 | 6.0% ·fade | 386.65 |
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.