Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 10 | 10 |
| Reserves | 68 | 68 | 68 | 73 | 81 | 86 | 86 | 93 |
| Borrowings | 58 | 67 | 65 | 65 | 74 | 64 | 76 | 72 |
| Other Liabilities | 30 | 38 | 44 | 58 | 42 | 39 | 54 | 42 |
| Total Liabilities | 162 | 178 | 182 | 201 | 202 | 195 | 225 | 217 |
| AssetsFixed Assets | 82 | 90 | 90 | 89 | 89 | 85 | 84 | 101 |
| CWIP | 3 | 3 | 0 | 0 | 0 | 1 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 77 | 86 | 92 | 111 | 113 | 109 | 140 | 114 |
| Total Assets | 162 | 178 | 182 | 201 | 202 | 195 | 225 | 217 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 10 | 16 | 13 | 12 | 6 | 19 | 26 |
| Cash from Investing | -22 | -6 | -13 | -4 | -6 | -7 | -4 | -24 |
| Cash from Financing | 10 | -5 | -2 | -9 | -6 | 2 | -16 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | 4 | 3 | 8 | 5 | -2 | 15 | 2 |
| 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 (54.0×) and current (83.7×) 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 22.8% growth and a 54× exit, ₹984 only delivers your return if you pay ₹808. The price is currently baking in 27% growth.
EPS grows 22.8%/yr for 5 years, then fades to 6% over 2, exits at 54×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.8% | 14.44 |
| FY28 | 22.8% | 17.73 |
| FY29 | 22.8% | 21.78 |
| FY30 | 22.8% | 26.74 |
| FY31 | 22.8% | 32.84 |
| FY32 | 14.4% ·fade | 37.57 |
| FY33 | 6.0% ·fade | 39.82 |
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.