Gujarat PSU making fertilizers (urea, DAP, NPK) and chemicals (caprolactam, melamine, nylon).
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 |
| Reserves | 6.8k | 9.2k | 11.7k | 12.0k | 12.6k | 12.1k | 12.4k | 12.2k |
| Borrowings | 1.6k | 37 | 6 | 2 | 5 | 2 | 1 | 27 |
| Other Liabilities | 1.7k | 1.9k | 2.3k | 1.9k | 2.3k | 2.2k | 667 | 2.1k |
| Total Liabilities | 10.1k | 11.2k | 14.1k | 13.9k | 15.1k | 14.4k | 13.1k | 14.4k |
| AssetsFixed Assets | 2.9k | 2.8k | 2.7k | 2.6k | 2.5k | 2.5k | 2.9k | 3.3k |
| CWIP | 107 | 117 | 158 | 200 | 236 | 690 | 423 | 192 |
| Investments | 2.1k | 4.3k | 6.3k | 5.3k | 6.0k | 5.1k | 5.1k | 4.6k |
| Other Assets | 5.0k | 3.9k | 5.0k | 5.8k | 6.3k | 6.1k | 4.7k | 6.3k |
| Total Assets | 10.1k | 11.2k | 14.1k | 13.9k | 15.1k | 14.4k | 13.1k | 14.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 508 | -8 | 1.8k | 237 | 924 | -268 | 83 | 136 |
| Cash from Investing | -281 | -266 | -23 | -18 | -39 | 106 | -172 | -46 |
| Cash from Financing | -242 | 267 | -1.6k | -126 | -114 | -403 | -159 | -184 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 209 | -310 | 1.7k | 142 | 782 | -508 | -296 | -172 |
| 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 (12.0×) and current (9.8×) 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 -19% growth and a 10× exit, ₹165 only delivers your return if you pay ₹22. The price is currently baking in 17% growth.
EPS grows -19%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -19.0% | 13.68 |
| FY28 | -19.0% | 11.08 |
| FY29 | -19.0% | 8.98 |
| FY30 | -19.0% | 7.27 |
| FY31 | -19.0% | 5.89 |
| FY32 | -6.5% ·fade | 5.51 |
| FY33 | 6.0% ·fade | 5.84 |
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.