Maharashtra-based manufacturer of specialty chemical emulsifiers — esters, imidazolines, phosphate esters and wax emulsions — supplying personal care, cleaning, oil & gas and industrial customers across 9 countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 6 | 6 | 9 | 12 | 12 | 18 |
| Reserves | 0 | 0 | 4 | 19 | 70 | 80 | 129 |
| Borrowings | 1 | 13 | 22 | 24 | 26 | 32 | 55 |
| Other Liabilities | 0 | 0 | 2 | 12 | 10 | 19 | 33 |
| Total Liabilities | 1 | 19 | 34 | 64 | 117 | 144 | 235 |
| AssetsFixed Assets | 0 | 10 | 13 | 17 | 19 | 27 | 53 |
| CWIP | 0 | 0 | 0 | 3 | 21 | 13 | 23 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1 | 9 | 22 | 44 | 77 | 103 | 159 |
| Total Assets | 1 | 19 | 34 | 64 | 117 | 144 | 235 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -6 | 0 | 0 | -17 | -28 |
| Cash from Investing | 0 | -2 | 0 | -8 | -24 | -39 |
| Cash from Financing | 0 | 8 | 0 | 8 | 40 | 75 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | -16 | -4 | -9 | -39 | -66 |
| 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 (7.9×) and current (2.9×) 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 3× exit, ₹47 only delivers your return if you pay ₹33. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 17.71 |
| FY28 | 10.0% | 19.48 |
| FY29 | 10.0% | 21.43 |
| FY30 | 10.0% | 23.57 |
| FY31 | 10.0% | 25.93 |
| FY32 | 8.0% ·fade | 28.00 |
| FY33 | 6.0% ·fade | 29.68 |
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.