Plastic processing is the core business, with a small steel unit and a discontinued textile division.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
| Reserves | 1.0k | 1.1k | 1.2k | 1.2k | 1.2k | 1.2k | 1.4k | 1.5k |
| Borrowings | 470 | 330 | 236 | 239 | 236 | 236 | 1 | 0 |
| Other Liabilities | 59 | 54 | 62 | 53 | 49 | 44 | 59 | 67 |
| Total Liabilities | 1.6k | 1.5k | 1.5k | 1.5k | 1.5k | 1.4k | 1.5k | 1.6k |
| AssetsFixed Assets | 256 | 230 | 224 | 225 | 213 | 201 | 203 | 209 |
| CWIP | 6 | 1 | 0 | 1 | 1 | 0 | 1 | 0 |
| Investments | 748 | 699 | 722 | 805 | 882 | 810 | 854 | 860 |
| Other Assets | 585 | 611 | 567 | 458 | 440 | 439 | 458 | 490 |
| Total Assets | 1.6k | 1.5k | 1.5k | 1.5k | 1.5k | 1.4k | 1.5k | 1.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 71 | 61 | -5 | 91 | 72 | 41 | 45 | 14 |
| Cash from Investing | 2 | 74 | 170 | 4 | -60 | -30 | 111 | 85 |
| Cash from Financing | -78 | -135 | -158 | -98 | -17 | -11 | -155 | -97 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 67 | 56 | 105 | 99 | 70 | 51 | 60 | 16 |
| 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 (35.3×) and current (29.6×) 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 10% growth and a 30× exit, ₹121 only delivers your return if you pay ₹85. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.51 |
| FY28 | 10.0% | 4.96 |
| FY29 | 10.0% | 5.46 |
| FY30 | 10.0% | 6.00 |
| FY31 | 10.0% | 6.60 |
| FY32 | 8.0% ·fade | 7.13 |
| FY33 | 6.0% ·fade | 7.56 |
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.