Manufactures flexible packaging, labels and printing cylinders across 10 Indian plants for FMCG brands.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 682 | 750 | 701 | 742 | 1.1k | 1.2k | 1.2k | 1.3k | 1.3k |
| Borrowings | 273 | 295 | 409 | 410 | 255 | 149 | 149 | 144 | 145 |
| Other Liabilities | 544 | 523 | 684 | 584 | 596 | 595 | 594 | 567 | 722 |
| Total Liabilities | 1.5k | 1.6k | 1.8k | 1.8k | 2.0k | 1.9k | 2.0k | 2.0k | 2.2k |
| AssetsFixed Assets | 486 | 561 | 537 | 479 | 483 | 598 | 619 | 604 | 600 |
| CWIP | 8 | 16 | 43 | 35 | 131 | 40 | 31 | 35 | 8 |
| Investments | 61 | 18 | 1 | 0 | 80 | 151 | 125 | 194 | 128 |
| Other Assets | 959 | 987 | 1.2k | 1.2k | 1.3k | 1.1k | 1.2k | 1.2k | 1.5k |
| Total Assets | 1.5k | 1.6k | 1.8k | 1.8k | 2.0k | 1.9k | 2.0k | 2.0k | 2.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 101 | 285 | 169 | -28 | 133 | 274 | 142 | 238 |
| Cash from Investing | -29 | -88 | -73 | -56 | -90 | 40 | -77 | -156 |
| Cash from Financing | -68 | -200 | -74 | 49 | -32 | -211 | -161 | -36 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 39 | 229 | 126 | -104 | 41 | 182 | 81 | 184 |
| 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 (23.3×) and current (11.5×) 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 19.7% growth and a 12× exit, ₹186 only delivers your return if you pay ₹214. The price is currently baking in 17% growth.
EPS grows 19.7%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.7% | 19.27 |
| FY28 | 19.7% | 23.07 |
| FY29 | 19.7% | 27.61 |
| FY30 | 19.7% | 33.05 |
| FY31 | 19.7% | 39.56 |
| FY32 | 12.8% ·fade | 44.65 |
| FY33 | 6.0% ·fade | 47.33 |
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.