India's largest Boric Acid maker; sole domestic producer of IP-grade Boric Acid, plant at Pithampur, MP.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 135 | 170 | 204 | 252 | 290 | 332 | 358 | 383 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Liabilities | 10 | 17 | 14 | 20 | 18 | 21 | 23 | 17 |
| Total Liabilities | 149 | 190 | 222 | 275 | 311 | 357 | 384 | 405 |
| AssetsFixed Assets | 46 | 89 | 91 | 96 | 99 | 101 | 94 | 48 |
| CWIP | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Investments | 18 | 30 | 4 | 9 | 43 | 57 | 64 | 209 |
| Other Assets | 84 | 70 | 126 | 169 | 169 | 198 | 225 | 147 |
| Total Assets | 149 | 190 | 222 | 275 | 311 | 357 | 384 | 405 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | 13 | 16 | 11 | 60 | 69 | -104 | 87 |
| Cash from Investing | -16 | 26 | -54 | 26 | -8 | -30 | -7 | -77 |
| Cash from Financing | -1 | -1 | -1 | -3 | -3 | -3 | -3 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 14 | 13 | 15 | 11 | 57 | 65 | -111 | 106 |
| 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 (13.3×) and current (29.1×) 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 -7.6% growth and a 13× exit, ₹364 only delivers your return if you pay ₹43. The price is currently baking in 36% growth.
EPS grows -7.6%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -7.6% | 11.55 |
| FY28 | -7.6% | 10.67 |
| FY29 | -7.6% | 9.86 |
| FY30 | -7.6% | 9.11 |
| FY31 | -7.6% | 8.42 |
| FY32 | -0.8% ·fade | 8.35 |
| FY33 | 6.0% ·fade | 8.85 |
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.