Mumbai-headquartered manufacturer of adhesives and sealants (solvent cement, silicone sealants, PVA/contact adhesives, ball valves & tapes) sold via a pan-India distributor network and exported to 18 countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 18 | 18 | 18 | 18 | 18 | 18 |
| Reserves | -11 | 0 | 119 | 130 | 151 | 166 | 170 | 169 |
| Borrowings | 36 | 43 | 19 | 9 | 3 | 8 | 2 | 4 |
| Other Liabilities | 19 | 35 | 40 | 28 | 26 | 36 | 41 | 40 |
| Total Liabilities | 57 | 90 | 195 | 185 | 198 | 228 | 232 | 232 |
| AssetsFixed Assets | 11 | 19 | 26 | 39 | 52 | 73 | 71 | 72 |
| CWIP | 1 | 7 | 18 | 17 | 16 | 4 | 5 | 5 |
| Investments | 0 | 0 | 0 | 0 | 18 | 25 | 35 | 22 |
| Other Assets | 45 | 64 | 152 | 129 | 111 | 126 | 120 | 132 |
| Total Assets | 57 | 90 | 195 | 185 | 198 | 228 | 232 | 232 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 11 | -10 | -5 | 22 | 10 | 7 |
| Cash from Investing | -5 | -16 | -67 | 8 | -15 | -9 | -2 |
| Cash from Financing | 4 | 5 | 86 | -12 | -6 | 2 | -8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | -5 | -26 | -21 | 5 | -4 | -6 |
| 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 (40.6×) and current (48.4×) 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 -14.1% growth and a 41× exit, ₹36 only delivers your return if you pay ₹5. The price is currently baking in 21% growth.
EPS grows -14.1%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -14.1% | 0.64 |
| FY28 | -14.1% | 0.55 |
| FY29 | -14.1% | 0.48 |
| FY30 | -14.1% | 0.41 |
| FY31 | -14.1% | 0.35 |
| FY32 | -4.0% ·fade | 0.34 |
| FY33 | 6.0% ·fade | 0.36 |
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.