Indian maker of surfactants and specialty ingredients for shampoos, soaps and skincare, sold worldwide.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| Reserves | 1.0k | 1.3k | 1.5k | 1.8k | 2.1k | 2.3k | 2.5k | 2.7k |
| Borrowings | 396 | 289 | 421 | 327 | 187 | 210 | 268 | 235 |
| Other Liabilities | 348 | 458 | 602 | 518 | 539 | 877 | 975 | 885 |
| Total Liabilities | 1.8k | 2.0k | 2.6k | 2.7k | 2.9k | 3.5k | 3.8k | 3.9k |
| AssetsFixed Assets | 748 | 712 | 760 | 923 | 973 | 1.0k | 1.0k | 1.2k |
| CWIP | 66 | 124 | 205 | 139 | 158 | 262 | 290 | 181 |
| Investments | 6 | 43 | 0 | 0 | 198 | 299 | 385 | 474 |
| Other Assets | 992 | 1.2k | 1.6k | 1.7k | 1.6k | 1.9k | 2.1k | 2.0k |
| Total Assets | 1.8k | 2.0k | 2.6k | 2.7k | 2.9k | 3.5k | 3.8k | 3.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 283 | 316 | 365 | 5 | 573 | 518 | 421 | 333 |
| Cash from Investing | -166 | -149 | -166 | -82 | -141 | -341 | -290 | -366 |
| Cash from Financing | -119 | -144 | -165 | 59 | -264 | -189 | -157 | -51 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 115 | 174 | 258 | -150 | 429 | 362 | 205 | 198 |
| 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 (27.3×) and current (25.5×) 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 -11.3% growth and a 26× exit, ₹1926 only delivers your return if you pay ₹418. The price is currently baking in 17% growth.
EPS grows -11.3%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -11.3% | 66.89 |
| FY28 | -11.3% | 59.33 |
| FY29 | -11.3% | 52.63 |
| FY30 | -11.3% | 46.68 |
| FY31 | -11.3% | 41.40 |
| FY32 | -2.7% ·fade | 40.31 |
| FY33 | 6.0% ·fade | 42.73 |
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.