Integrated surface-finishing group: chemicals, paints, engineering plants, lubricants, plus a mall.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 45 | 45 | 45 |
| Reserves | 422 | 491 | 560 | 657 | 783 | 894 | 952 | 1.0k |
| Borrowings | 23 | 22 | 25 | 24 | 27 | 12 | 12 | 15 |
| Other Liabilities | 174 | 214 | 217 | 251 | 292 | 334 | 319 | 349 |
| Total Liabilities | 642 | 750 | 824 | 954 | 1.1k | 1.3k | 1.3k | 1.4k |
| AssetsFixed Assets | 241 | 238 | 247 | 244 | 243 | 254 | 269 | 277 |
| CWIP | 1 | 4 | 1 | 3 | 14 | 27 | 20 | 37 |
| Investments | 0 | 0 | 1 | 17 | 49 | 71 | 407 | 443 |
| Other Assets | 399 | 508 | 576 | 690 | 817 | 934 | 633 | 688 |
| Total Assets | 642 | 750 | 824 | 954 | 1.1k | 1.3k | 1.3k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 33 | 84 | 117 | 44 | 114 | 160 | 144 | 152 |
| Cash from Investing | -13 | -53 | -43 | -17 | -116 | -109 | -120 | -184 |
| Cash from Financing | -2 | -36 | -3 | -15 | -19 | -20 | -42 | -28 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | 62 | 102 | 22 | 95 | 128 | 105 | 100 |
| 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 (34.9×) and current (21.6×) 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 13.4% growth and a 22× exit, ₹78 only delivers your return if you pay ₹65. The price is currently baking in 17% growth.
EPS grows 13.4%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.4% | 4.09 |
| FY28 | 13.4% | 4.64 |
| FY29 | 13.4% | 5.26 |
| FY30 | 13.4% | 5.97 |
| FY31 | 13.4% | 6.77 |
| FY32 | 9.7% ·fade | 7.43 |
| FY33 | 6.0% ·fade | 7.87 |
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.