Chennai-based single-plant manufacturer of Polyisobutylene (PIB), a specialty petrochemical polymer, with captive thermal-and-solar power generation.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 |
| Reserves | 41 | 64 | 97 | 133 | 187 | 247 | 277 | 313 |
| Borrowings | 8 | 4 | 12 | 23 | 0 | 3 | 3 | 2 |
| Other Liabilities | 38 | 44 | 55 | 55 | 72 | 69 | 70 | 67 |
| Total Liabilities | 146 | 171 | 223 | 270 | 319 | 378 | 409 | 442 |
| AssetsFixed Assets | 99 | 96 | 93 | 121 | 130 | 211 | 209 | 214 |
| CWIP | 0 | 3 | 18 | 3 | 1 | 2 | 5 | 8 |
| Investments | 4 | 15 | 33 | 41 | 74 | 40 | 81 | 104 |
| Other Assets | 43 | 57 | 79 | 105 | 114 | 126 | 114 | 115 |
| Total Assets | 146 | 171 | 223 | 270 | 319 | 378 | 409 | 442 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 26 | 30 | 19 | 26 | 72 | 59 | 81 |
| Cash from Investing | -8 | -4 | -14 | -32 | -26 | -44 | -43 | -77 |
| Cash from Financing | -14 | -11 | -4 | 8 | 5 | -33 | -7 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 28 | 25 | 25 | -2 | 7 | 57 | -27 | 62 |
| 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 (12.1×) and current (10.5×) 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 23.2% growth and a 11× exit, ₹130 only delivers your return if you pay ₹176. The price is currently baking in 17% growth.
EPS grows 23.2%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.2% | 15.18 |
| FY28 | 23.2% | 18.70 |
| FY29 | 23.2% | 23.04 |
| FY30 | 23.2% | 28.38 |
| FY31 | 23.2% | 34.97 |
| FY32 | 14.6% ·fade | 40.07 |
| FY33 | 6.0% ·fade | 42.48 |
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.