Surat-based manufacturer of rigid plastic packaging — industrial containers, crates and modular packaging systems for lubricants, chemicals, agri-produce and food processing.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY24 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 5 | 5 | 5 |
| Reserves | 4 | 2 | 19 | 21 | 22 |
| Borrowings | 5 | 5 | 12 | 26 | 24 |
| Other Liabilities | 3 | 4 | 3 | 4 | 7 |
| Total Liabilities | 15 | 14 | 38 | 56 | 57 |
| AssetsFixed Assets | 8 | 8 | 11 | 28 | 40 |
| CWIP | 0 | 0 | 13 | 8 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 7 | 6 | 15 | 19 | 17 |
| Total Assets | 15 | 14 | 38 | 56 | 57 |
| Line item | FY24 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 3 | 0 | 5 |
| Cash from Investing | -1 | -3 | -16 | -18 |
| Cash from Financing | -0 | 1 | 15 | 13 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -0 | -16 | -14 |
| 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 (18.5×) and current (18.4×) 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 10% growth and a 18× exit, ₹190 only delivers your return if you pay ₹129. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.37 |
| FY28 | 10.0% | 12.51 |
| FY29 | 10.0% | 13.76 |
| FY30 | 10.0% | 15.14 |
| FY31 | 10.0% | 16.65 |
| FY32 | 8.0% ·fade | 17.98 |
| FY33 | 6.0% ·fade | 19.06 |
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.