Makes agrochemical Technicals and APIs in UP; exports globally, sells branded crop formulations in India.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 378 | 626 | 762 | 813 | 887 | 945 | 998 |
| Borrowings | 30 | 23 | 13 | 26 | 60 | 44 | 109 |
| Other Liabilities | 97 | 131 | 135 | 151 | 183 | 280 | 218 |
| Total Liabilities | 517 | 792 | 921 | 1.0k | 1.1k | 1.3k | 1.3k |
| AssetsFixed Assets | 124 | 174 | 248 | 279 | 328 | 352 | 388 |
| CWIP | 12 | 44 | 27 | 58 | 58 | 65 | 68 |
| Investments | 9 | 17 | 12 | 12 | 15 | 19 | 19 |
| Other Assets | 372 | 557 | 633 | 651 | 741 | 844 | 862 |
| Total Assets | 517 | 792 | 921 | 1.0k | 1.1k | 1.3k | 1.3k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 83 | 76 | 45 | 115 | 3 | 62 |
| Cash from Investing | -83 | -133 | -24 | -120 | 1 | -83 |
| Cash from Financing | -4 | 71 | -25 | 3 | 19 | 36 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 41 | -6 | -30 | 38 | -61 | -30 |
| 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 (26.1×) and current (15.4×) 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 -5.4% growth and a 15× exit, ₹160 only delivers your return if you pay ₹47. The price is currently baking in 18% growth.
EPS grows -5.4%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.4% | 9.84 |
| FY28 | -5.4% | 9.31 |
| FY29 | -5.4% | 8.80 |
| FY30 | -5.4% | 8.33 |
| FY31 | -5.4% | 7.88 |
| FY32 | 0.3% ·fade | 7.90 |
| FY33 | 6.0% ·fade | 8.38 |
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.