Indian crop-protection maker of insecticides, herbicides, fungicides & biologicals, sold under Tractor Brand.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 21 | 21 | 20 | 30 | 30 | 29 | 29 | 29 |
| Reserves | 711 | 800 | 850 | 889 | 982 | 1.1k | 1.2k | 1.2k |
| Borrowings | 191 | 100 | 54 | 163 | 87 | 105 | 246 | 157 |
| Other Liabilities | 372 | 505 | 473 | 615 | 620 | 709 | 547 | 623 |
| Total Liabilities | 1.3k | 1.4k | 1.4k | 1.7k | 1.7k | 1.9k | 2.0k | 2.0k |
| AssetsFixed Assets | 239 | 239 | 253 | 263 | 286 | 282 | 384 | 370 |
| CWIP | 39 | 59 | 91 | 123 | 142 | 161 | 81 | 130 |
| Investments | 12 | 14 | 16 | 17 | 23 | 29 | 31 | 29 |
| Other Assets | 1.0k | 1.1k | 1.0k | 1.3k | 1.3k | 1.4k | 1.5k | 1.5k |
| Total Assets | 1.3k | 1.4k | 1.4k | 1.7k | 1.7k | 1.9k | 2.0k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -133 | 242 | 155 | 135 | -11 | 187 | 93 | 100 |
| Cash from Investing | -49 | -24 | -113 | 9 | -86 | -46 | -38 | -86 |
| Cash from Financing | 172 | -159 | -104 | -115 | 80 | -98 | -61 | 18 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -171 | 213 | 108 | 68 | -97 | 143 | 59 | 8 |
| 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 (17.2×) and current (14.0×) 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 29.1% growth and a 14× exit, ₹653 only delivers your return if you pay ₹1,099. The price is currently baking in 18% growth.
EPS grows 29.1%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 29.1% | 60.34 |
| FY28 | 29.1% | 77.90 |
| FY29 | 29.1% | 100.57 |
| FY30 | 29.1% | 129.84 |
| FY31 | 29.1% | 167.62 |
| FY32 | 17.6% ·fade | 197.03 |
| FY33 | 6.0% ·fade | 208.86 |
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.