Manufactures reinforced polypropylene compounds, TPE and engineering-plastics compounds for automotive and consumer OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 14 |
| Reserves | 336 | 342 | 372 | 454 | 576 | 716 | 1.3k | 1.4k |
| Borrowings | 46 | 71 | 46 | 42 | 33 | 43 | 19 | 15 |
| Other Liabilities | 202 | 246 | 449 | 502 | 373 | 384 | 421 | 339 |
| Total Liabilities | 596 | 671 | 880 | 1.0k | 994 | 1.2k | 1.7k | 1.8k |
| AssetsFixed Assets | 107 | 129 | 126 | 123 | 252 | 244 | 290 | 300 |
| CWIP | 115 | 123 | 127 | 131 | 2 | 41 | 45 | 61 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 375 | 419 | 627 | 756 | 740 | 871 | 1.4k | 1.4k |
| Total Assets | 596 | 671 | 880 | 1.0k | 994 | 1.2k | 1.7k | 1.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 96 | 30 | -2 | 38 | 27 | 16 | 60 | 66 |
| Cash from Investing | -77 | -63 | -14 | -19 | -12 | 2 | -30 | -392 |
| Cash from Financing | -7 | 22 | 17 | -14 | -21 | -8 | -7 | 438 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 14 | -35 | -17 | 19 | 3 | -5 | 30 | -45 |
| 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 (23.7×) and current (38.9×) 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 29.3% growth and a 24× exit, ₹5160 only delivers your return if you pay ₹5,400. The price is currently baking in 28% growth.
EPS grows 29.3%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 29.3% | 171.71 |
| FY28 | 29.3% | 222.02 |
| FY29 | 29.3% | 287.07 |
| FY30 | 29.3% | 371.19 |
| FY31 | 29.3% | 479.94 |
| FY32 | 17.6% ·fade | 564.65 |
| FY33 | 6.0% ·fade | 598.53 |
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.