Vasai (Maharashtra)-based manufacturer of aluminium blister foils and pharma strip foils used in pharmaceutical packaging, with plants in Maharashtra and Gujarat.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY24 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 9 | 13 | 14 | 14 |
| Reserves | 1 | 2 | 18 | 48 | 60 |
| Borrowings | 14 | 5 | 18 | 15 | 44 |
| Other Liabilities | 7 | 4 | 12 | 18 | 46 |
| Total Liabilities | 22 | 20 | 61 | 95 | 165 |
| AssetsFixed Assets | 1 | 1 | 2 | 2 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 3 | 6 | 10 |
| Other Assets | 21 | 19 | 56 | 87 | 150 |
| Total Assets | 22 | 20 | 61 | 95 | 165 |
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 (17.9×) and current (13.2×) 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 104.3% growth and a 13× exit, ₹219 only delivers your return if you pay ₹4,757. The price is currently baking in 18% growth.
EPS grows 104.3%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 104.3% | 33.98 |
| FY28 | 104.3% | 69.41 |
| FY29 | 104.3% | 141.81 |
| FY30 | 104.3% | 289.71 |
| FY31 | 104.3% | 591.88 |
| FY32 | 55.1% ·fade | 918.30 |
| FY33 | 6.0% ·fade | 973.40 |
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.