Backward-integrated maker of SSP and NPK/DAP phosphatic fertilisers under the Annadata and Bharat brands.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 26 | 30 | 31 | 62 | 62 | 62 | 62 |
| Reserves | 100 | 121 | 191 | 231 | 239 | 322 | 383 | 499 |
| Borrowings | 12 | 21 | 70 | 276 | 436 | 376 | 413 | 733 |
| Other Liabilities | 21 | 27 | 39 | 44 | 108 | 276 | 413 | 347 |
| Total Liabilities | 158 | 195 | 330 | 582 | 845 | 1.0k | 1.3k | 1.6k |
| AssetsFixed Assets | 96 | 94 | 85 | 358 | 322 | 295 | 280 | 450 |
| CWIP | 0 | 7 | 92 | 3 | 43 | 78 | 89 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 62 | 94 | 153 | 220 | 479 | 664 | 901 | 1.2k |
| Total Assets | 158 | 195 | 330 | 582 | 845 | 1.0k | 1.3k | 1.6k |
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 (140.5×) and current (113.8×) 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 85.7% growth and a 114× exit, ₹680 only delivers your return if you pay ₹8,735. The price is currently baking in 18% growth.
EPS grows 85.7%/yr for 5 years, then fades to 6% over 2, exits at 114×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 85.7% | 11.09 |
| FY28 | 85.7% | 20.59 |
| FY29 | 85.7% | 38.23 |
| FY30 | 85.7% | 70.99 |
| FY31 | 85.7% | 131.84 |
| FY32 | 45.9% ·fade | 192.28 |
| FY33 | 6.0% ·fade | 203.82 |
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.