Pan-India manufacturer of plywood, MDF and interior wood-panel products sold via a dealer network.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 366 | 424 | 526 | 632 | 697 | 796 | 834 | 882 |
| Borrowings | 279 | 203 | 309 | 695 | 549 | 515 | 542 | 515 |
| Other Liabilities | 305 | 275 | 311 | 341 | 405 | 627 | 496 | 552 |
| Total Liabilities | 962 | 915 | 1.2k | 1.7k | 1.7k | 2.0k | 1.9k | 2.0k |
| AssetsFixed Assets | 314 | 308 | 353 | 459 | 865 | 857 | 886 | 907 |
| CWIP | 5 | 6 | 110 | 513 | 12 | 44 | 25 | 50 |
| Investments | 24 | 23 | 26 | 6 | 43 | 67 | 65 | 55 |
| Other Assets | 619 | 578 | 671 | 702 | 742 | 983 | 909 | 950 |
| Total Assets | 962 | 915 | 1.2k | 1.7k | 1.7k | 2.0k | 1.9k | 2.0k |
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 (42.2×) and current (37.0×) 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 -3.4% growth and a 37× exit, ₹292 only delivers your return if you pay ₹99. The price is currently baking in 18% growth.
EPS grows -3.4%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.4% | 7.62 |
| FY28 | -3.4% | 7.36 |
| FY29 | -3.4% | 7.11 |
| FY30 | -3.4% | 6.87 |
| FY31 | -3.4% | 6.64 |
| FY32 | 1.3% ·fade | 6.72 |
| FY33 | 6.0% ·fade | 7.13 |
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.