India's first listed architectural hardware maker: door closers, kitchen, wardrobe and glass fittings.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 35 | 35 | 49 | 49 | 49 |
| Reserves | 346 | 348 | 353 | 345 | 352 | 357 |
| Borrowings | 5 | 9 | 7 | 10 | 6 | 6 |
| Other Liabilities | 41 | 54 | 65 | 62 | 75 | 53 |
| Total Liabilities | 418 | 445 | 459 | 465 | 482 | 466 |
| AssetsFixed Assets | 347 | 351 | 350 | 350 | 350 | 351 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 71 | 94 | 109 | 115 | 132 | 115 |
| Total Assets | 418 | 445 | 459 | 465 | 482 | 466 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 2 | 2 | 7 |
| Cash from Investing | 0 | -6 | -1 | -3 |
| Cash from Financing | 1 | 4 | 0 | -5 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -1 | -3 | 1 | 5 |
| 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 (72.1×) and current (58.6×) 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 13.6% growth and a 59× exit, ₹16 only delivers your return if you pay ₹13. The price is currently baking in 17% growth.
EPS grows 13.6%/yr for 5 years, then fades to 6% over 2, exits at 59×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.6% | 0.31 |
| FY28 | 13.6% | 0.35 |
| FY29 | 13.6% | 0.40 |
| FY30 | 13.6% | 0.45 |
| FY31 | 13.6% | 0.51 |
| FY32 | 9.8% ·fade | 0.56 |
| FY33 | 6.0% ·fade | 0.59 |
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.