Saint-Gobain group maker of Norton abrasives, engineered ceramics, refractories and performance polymers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 |
| Reserves | 1.1k | 1.3k | 1.5k | 1.8k | 2.0k | 2.2k | 2.2k | 2.5k |
| Borrowings | 0 | 12 | 15 | 51 | 83 | 84 | 80 | 61 |
| Other Liabilities | 404 | 485 | 532 | 549 | 628 | 716 | 780 | 840 |
| Total Liabilities | 1.6k | 1.9k | 2.1k | 2.4k | 2.8k | 3.1k | 3.1k | 3.4k |
| AssetsFixed Assets | 385 | 370 | 386 | 586 | 756 | 886 | 883 | 887 |
| CWIP | 29 | 24 | 67 | 124 | 128 | 26 | 51 | 52 |
| Investments | 583 | 713 | 531 | 642 | 689 | 892 | 927 | 999 |
| Other Assets | 595 | 755 | 1.1k | 1.1k | 1.2k | 1.3k | 1.3k | 1.5k |
| Total Assets | 1.6k | 1.9k | 2.1k | 2.4k | 2.8k | 3.1k | 3.1k | 3.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 85 | 318 | 331 | 187 | 393 | 368 | 458 | 542 |
| Cash from Investing | -54 | -442 | -230 | -54 | -251 | -184 | -159 | -244 |
| Cash from Financing | -68 | -95 | -95 | -114 | -140 | -175 | -221 | -215 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 18 | 268 | 283 | 67 | 72 | 199 | 366 | 424 |
| 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 (56.2×) and current (53.0×) 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 4.8% growth and a 53× exit, ₹2087 only delivers your return if you pay ₹1,109. The price is currently baking in 18% growth.
EPS grows 4.8%/yr for 5 years, then fades to 6% over 2, exits at 53×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.8% | 41.29 |
| FY28 | 4.8% | 43.27 |
| FY29 | 4.8% | 45.35 |
| FY30 | 4.8% | 47.53 |
| FY31 | 4.8% | 49.81 |
| FY32 | 5.4% ·fade | 52.50 |
| FY33 | 6.0% ·fade | 55.65 |
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.