Fully integrated chips-to-film maker of sun-control, paint-protection and industrial specialty films, exported to 90+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 1.4k | 1.5k | 1.7k | 1.8k | 2.0k | 2.3k | 2.5k | 2.6k |
| Borrowings | 147 | 138 | 182 | 141 | 0 | 0 | 18 | 16 |
| Other Liabilities | 128 | 167 | 240 | 218 | 279 | 310 | 307 | 339 |
| Total Liabilities | 1.7k | 1.9k | 2.1k | 2.2k | 2.3k | 2.7k | 2.8k | 3.0k |
| AssetsFixed Assets | 1.3k | 1.3k | 1.3k | 1.5k | 1.4k | 1.4k | 1.5k | 1.6k |
| CWIP | 20 | 11 | 96 | 10 | 2 | 39 | 24 | 26 |
| Investments | 116 | 226 | 274 | 393 | 363 | 643 | 685 | 698 |
| Other Assets | 264 | 302 | 423 | 344 | 508 | 557 | 594 | 710 |
| Total Assets | 1.7k | 1.9k | 2.1k | 2.2k | 2.3k | 2.7k | 2.8k | 3.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 141 | 99 | 199 | 172 | 218 | 172 | 330 | 275 |
| Cash from Investing | -101 | -44 | -126 | -141 | -168 | 46 | -275 | -208 |
| Cash from Financing | -49 | -64 | -36 | 6 | -89 | -169 | -52 | -60 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 115 | 45 | 139 | 64 | 152 | 156 | 276 | 114 |
| 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 (22.1×) and current (47.9×) 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 26.7% growth and a 22× exit, ₹6971 only delivers your return if you pay ₹4,849. The price is currently baking in 35% growth.
EPS grows 26.7%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.7% | 184.46 |
| FY28 | 26.7% | 233.71 |
| FY29 | 26.7% | 296.12 |
| FY30 | 26.7% | 375.18 |
| FY31 | 26.7% | 475.35 |
| FY32 | 16.4% ·fade | 553.07 |
| FY33 | 6.0% ·fade | 586.26 |
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.