Kolkata-based manufacturer of specialty construction chemicals (admixtures, waterproofing coatings, sealants) and sodium silicate for industrial use.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 25 | 28 | 31 | 35 | 42 | 46 | 48 | 49 |
| Borrowings | 0 | 1 | 1 | 1 | 0 | 1 | 6 | 11 |
| Other Liabilities | 7 | 7 | 12 | 10 | 10 | 9 | 10 | 9 |
| Total Liabilities | 39 | 43 | 53 | 54 | 60 | 64 | 72 | 76 |
| AssetsFixed Assets | 1 | 1 | 2 | 3 | 6 | 7 | 8 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 4 | 3 | 3 | 2 | 5 | 5 | 5 | 4 |
| Other Assets | 34 | 39 | 48 | 48 | 49 | 52 | 60 | 64 |
| Total Assets | 39 | 43 | 53 | 54 | 60 | 64 | 72 | 76 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 2 | 5 | -4 | 5 | 9 | 3 | -4 |
| Cash from Investing | -0 | 0 | 1 | 2 | 1 | -6 | -6 | -5 |
| Cash from Financing | -1 | -0 | -0 | -2 | -1 | -1 | 0 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 2 | 4 | -5 | 4 | 6 | 0 | -7 |
| 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 (45.6×) and current (33.1×) 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 -29.9% growth and a 33× exit, ₹21 only delivers your return if you pay ₹1. The price is currently baking in 18% growth.
EPS grows -29.9%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -29.9% | 0.43 |
| FY28 | -29.9% | 0.30 |
| FY29 | -29.9% | 0.21 |
| FY30 | -29.9% | 0.15 |
| FY31 | -29.9% | 0.10 |
| FY32 | -11.9% ·fade | 0.09 |
| FY33 | 6.0% ·fade | 0.10 |
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.