Rigid plastic packaging manufacturer (pails, bottles, drums, jars) for FMCG, agrochemical, pharma, paints and personal-care brands, plus thermoset moulded components (switchgear, automotive, kitchenware) via subsidiary Thriarr Polymers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 148 | 165 | 200 | 226 | 246 | 254 | 261 | 267 |
| Borrowings | 183 | 148 | 99 | 63 | 80 | 117 | 132 | 137 |
| Other Liabilities | 37 | 39 | 38 | 34 | 45 | 62 | 63 | 67 |
| Total Liabilities | 386 | 369 | 354 | 340 | 389 | 450 | 474 | 489 |
| AssetsFixed Assets | 276 | 251 | 245 | 228 | 256 | 295 | 294 | 291 |
| CWIP | 2 | 3 | 2 | 6 | 15 | 13 | 13 | 12 |
| Investments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Other Assets | 108 | 114 | 107 | 106 | 117 | 142 | 165 | 185 |
| Total Assets | 386 | 369 | 354 | 340 | 389 | 450 | 474 | 489 |
| Line item | FY09 | FY10 | FY11 | FY12 | FY13 | FY14 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 21 | 21 | 33 | 58 | 30 | 48 | 44 |
| Cash from Investing | -17 | -34 | -37 | -33 | -26 | -6 | -61 | -47 |
| Cash from Financing | -11 | 16 | 16 | 3 | -34 | -27 | 14 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | -14 | -17 | 0 | 31 | 23 | -1 | 8 |
| 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 (20.2×) and current (46.4×) 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 -20.7% growth and a 20× exit, ₹322 only delivers your return if you pay ₹16. The price is currently baking in 37% growth.
EPS grows -20.7%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -20.7% | 5.51 |
| FY28 | -20.7% | 4.37 |
| FY29 | -20.7% | 3.47 |
| FY30 | -20.7% | 2.75 |
| FY31 | -20.7% | 2.18 |
| FY32 | -7.3% ·fade | 2.02 |
| FY33 | 6.0% ·fade | 2.14 |
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.