Price
Market Cap
Sector
Industrials
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 42 | 47 | 51 | 53 |
| Reserves | 213 | 425 | 510 | 601 |
| Borrowings | 85 | 88 | 104 | 90 |
| Other Liabilities | 146 | 171 | 173 | 150 |
| Total Liabilities | 486 | 731 | 839 | 894 |
| AssetsFixed Assets | 159 | 284 | 291 | 292 |
| CWIP | 5 | 5 | 3 | 5 |
| Investments | 9 | 8 | 10 | 7 |
| Other Assets | 312 | 434 | 535 | 591 |
| Total Assets | 486 | 731 | 839 | 894 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 26 | -10 | -18 |
| Cash from Investing | -100 | -103 | -24 |
| Cash from Financing | 74 | 117 | 68 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 10 | -45 | -31 |
| 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 (31.0×) and current (28.4×) 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 40.3% growth and a 28× exit, ₹485 only delivers your return if you pay ₹1,275. The price is currently baking in 18% growth.
EPS grows 40.3%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 40.3% | 23.95 |
| FY28 | 40.3% | 33.60 |
| FY29 | 40.3% | 47.14 |
| FY30 | 40.3% | 66.14 |
| FY31 | 40.3% | 92.79 |
| FY32 | 23.1% ·fade | 114.28 |
| FY33 | 6.0% ·fade | 121.13 |
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.