Diversified bio-based chemicals maker: green chemicals, potable spirits, biofuels, and plant-based APIs.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 34 |
| Reserves | 1.1k | 1.2k | 1.5k | 1.6k | 1.7k | 1.8k | 2.4k | 2.5k |
| Borrowings | 928 | 1.1k | 969 | 1.1k | 1.3k | 1.9k | 2.1k | 1.7k |
| Other Liabilities | 1.9k | 1.8k | 1.8k | 1.8k | 2.2k | 2.0k | 1.7k | 1.9k |
| Total Liabilities | 4.0k | 4.1k | 4.3k | 4.5k | 5.3k | 5.8k | 6.2k | 6.1k |
| AssetsFixed Assets | 2.1k | 2.1k | 2.2k | 2.7k | 3.2k | 3.8k | 3.8k | 4.6k |
| CWIP | 163 | 119 | 237 | 125 | 84 | 98 | 267 | 37 |
| Investments | 29 | 29 | 29 | 2 | 0 | 0 | 411 | 0 |
| Other Assets | 1.7k | 1.8k | 1.8k | 1.7k | 2.0k | 1.9k | 1.7k | 1.5k |
| Total Assets | 4.0k | 4.1k | 4.3k | 4.5k | 5.3k | 5.8k | 6.2k | 6.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 148 | 344 | 142 | 114 | 326 | 438 | 362 | 769 |
| Cash from Investing | -133 | -156 | -157 | 77 | -330 | -503 | -736 | -767 |
| Cash from Financing | 7 | -212 | 16 | -188 | 0 | 90 | 354 | 23 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 189 | -9 | -265 | -109 | -104 | -391 | -48 |
| 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 (33.7×) and current (25.0×) 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 34.9% growth and a 25× exit, ₹958 only delivers your return if you pay ₹2,056. The price is currently baking in 18% growth.
EPS grows 34.9%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 34.9% | 51.75 |
| FY28 | 34.9% | 69.81 |
| FY29 | 34.9% | 94.17 |
| FY30 | 34.9% | 127.04 |
| FY31 | 34.9% | 171.37 |
| FY32 | 20.4% ·fade | 206.42 |
| FY33 | 6.0% ·fade | 218.80 |
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.