Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 133 | 139 | 148 | 172 | 194 | 210 | 216 | 229 |
| Borrowings | 2 | 6 | 12 | 47 | 123 | 128 | 133 | 116 |
| Other Liabilities | 33 | 36 | 36 | 47 | 127 | 146 | 154 | 152 |
| Total Liabilities | 173 | 186 | 202 | 271 | 450 | 490 | 509 | 502 |
| AssetsFixed Assets | 50 | 45 | 45 | 57 | 240 | 257 | 251 | 251 |
| CWIP | 0 | 0 | 1 | 23 | 9 | 1 | 1 | 2 |
| Investments | 18 | 17 | 29 | 35 | 43 | 49 | 57 | 60 |
| Other Assets | 104 | 124 | 127 | 156 | 158 | 183 | 200 | 189 |
| Total Assets | 173 | 186 | 202 | 271 | 450 | 490 | 509 | 502 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 16 | 22 | 10 | 31 | 19 | 45 | 62 |
| Cash from Investing | -2 | 1 | -1 | -12 | -58 | -86 | -34 | -34 |
| Cash from Financing | 3 | -10 | -2 | -1 | 30 | 65 | -10 | -30 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 11 | 18 | 2 | -32 | -77 | 7 | 33 |
| 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 (30.8×) and current (28.3×) 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 0.4% growth and a 28× exit, ₹130 only delivers your return if you pay ₹54. The price is currently baking in 18% growth.
EPS grows 0.4%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.4% | 4.63 |
| FY28 | 0.4% | 4.65 |
| FY29 | 0.4% | 4.67 |
| FY30 | 0.4% | 4.68 |
| FY31 | 0.4% | 4.70 |
| FY32 | 3.2% ·fade | 4.85 |
| FY33 | 6.0% ·fade | 5.14 |
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.