Faridabad (Haryana) manufacturer of rubber, polymer and PVC components — a Class-1 vendor to Indian Railways, sole-source smart-meter gasket supplier, and supplier to automotive, architectural and industrial customers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 0 | 4 | 6 | 8 | 11 | 14 |
| Borrowings | 2 | 0 | 1 | 1 | 7 | 7 |
| Other Liabilities | 3 | 1 | 1 | 5 | 5 | 5 |
| Total Liabilities | 9 | 11 | 13 | 20 | 28 | 32 |
| AssetsFixed Assets | 1 | 1 | 2 | 2 | 3 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 8 | 9 | 11 | 17 | 25 | 26 |
| Total Assets | 9 | 11 | 13 | 20 | 28 | 32 |
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 (52.2×) and current (35.3×) 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 10% growth and a 35× exit, ₹518 only delivers your return if you pay ₹356. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.15 |
| FY28 | 10.0% | 17.76 |
| FY29 | 10.0% | 19.54 |
| FY30 | 10.0% | 21.49 |
| FY31 | 10.0% | 23.64 |
| FY32 | 8.0% ·fade | 25.53 |
| FY33 | 6.0% ·fade | 27.07 |
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.