India's largest Zinc Oxide maker, recycling zinc scrap into oxide/sulphate for tyres, pharma & more.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 32 | 39 | 39 | 39 | 39 |
| Reserves | 84 | 107 | 151 | 176 | 359 | 426 | 454 | 489 |
| Borrowings | 52 | 74 | 94 | 70 | 14 | 0 | 5 | 6 |
| Other Liabilities | 12 | 27 | 18 | 20 | 37 | 33 | 34 | 34 |
| Total Liabilities | 149 | 210 | 264 | 298 | 449 | 498 | 533 | 569 |
| AssetsFixed Assets | 21 | 23 | 22 | 35 | 42 | 39 | 64 | 67 |
| CWIP | 0 | 0 | 7 | 1 | 0 | 1 | 2 | 8 |
| Investments | 6 | 9 | 8 | 3 | 43 | 51 | 119 | 136 |
| Other Assets | 123 | 178 | 226 | 259 | 364 | 407 | 348 | 358 |
| Total Assets | 149 | 210 | 264 | 298 | 449 | 498 | 533 | 569 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 41 | -7 | 7 | 31 | 76 | -11 | 44 |
| Cash from Investing | -11 | -6 | -5 | -5 | -140 | 25 | -60 |
| Cash from Financing | -30 | 17 | 0 | -29 | 107 | -29 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 35 | -13 | -2 | 21 | 67 | -16 | 5 |
| 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 (22.0×) and current (26.0×) 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 43.5% growth and a 22× exit, ₹438 only delivers your return if you pay ₹1,119. The price is currently baking in 21% growth.
EPS grows 43.5%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 43.5% | 24.12 |
| FY28 | 43.5% | 34.62 |
| FY29 | 43.5% | 49.67 |
| FY30 | 43.5% | 71.28 |
| FY31 | 43.5% | 102.29 |
| FY32 | 24.8% ·fade | 127.61 |
| FY33 | 6.0% ·fade | 135.26 |
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.