India's largest ceramic/vitrified tile maker; also makes sanitaryware, faucets and tile adhesives.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 1.7k | 1.9k | 2.1k | 2.3k | 2.6k | 2.7k | 2.9k | 3.0k |
| Borrowings | 166 | 126 | 165 | 250 | 239 | 274 | 290 | 229 |
| Other Liabilities | 557 | 530 | 699 | 751 | 684 | 737 | 749 | 735 |
| Total Liabilities | 2.4k | 2.5k | 3.0k | 3.3k | 3.5k | 3.8k | 4.0k | 4.0k |
| AssetsFixed Assets | 1.2k | 1.2k | 1.1k | 1.4k | 1.6k | 1.7k | 1.7k | 1.7k |
| CWIP | 27 | 15 | 263 | 82 | 68 | 109 | 136 | 119 |
| Investments | 10 | 5 | 0 | 2 | 18 | 34 | 40 | 39 |
| Other Assets | 1.2k | 1.3k | 1.6k | 1.8k | 1.8k | 1.9k | 2.1k | 2.2k |
| Total Assets | 2.4k | 2.5k | 3.0k | 3.3k | 3.5k | 3.8k | 4.0k | 4.0k |
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 (51.3×) and current (40.7×) 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 12% growth and a 41× exit, ₹1240 only delivers your return if you pay ₹957. The price is currently baking in 17% growth.
EPS grows 12%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.0% | 34.14 |
| FY28 | 12.0% | 38.23 |
| FY29 | 12.0% | 42.82 |
| FY30 | 12.0% | 47.96 |
| FY31 | 12.0% | 53.72 |
| FY32 | 9.0% ·fade | 58.55 |
| FY33 | 6.0% ·fade | 62.06 |
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.