Kolkata-based integrated manufacturer of head-to-toe personal protective equipment (PPE) — helmets, gloves, safety shoes, garments and masks — exported to 55+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 104 | 135 | 162 | 197 | 231 | 292 | 305 | 312 |
| Borrowings | 36 | 57 | 53 | 91 | 93 | 116 | 115 | 120 |
| Other Liabilities | 51 | 54 | 54 | 60 | 58 | 78 | 65 | 74 |
| Total Liabilities | 197 | 253 | 275 | 354 | 388 | 493 | 492 | 512 |
| AssetsFixed Assets | 43 | 52 | 63 | 107 | 124 | 129 | 218 | 224 |
| CWIP | 3 | 15 | 15 | 8 | 10 | 74 | 2 | 0 |
| Investments | 21 | 19 | 0 | 27 | 15 | 13 | 7 | 6 |
| Other Assets | 130 | 167 | 197 | 212 | 239 | 277 | 265 | 282 |
| Total Assets | 197 | 253 | 275 | 354 | 388 | 493 | 492 | 512 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 21 | 38 | 19 | 1 | 53 | 6 | 2 | 35 |
| Cash from Investing | -14 | -21 | -12 | -2 | -75 | -10 | -43 | -32 |
| Cash from Financing | -7 | -14 | 18 | -1 | 33 | -4 | 15 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | 32 | -5 | -22 | 8 | -18 | -50 | 0 |
| 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 (20.0×) and current (22.8×) 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 -6.9% growth and a 20× exit, ₹1099 only delivers your return if you pay ₹267. The price is currently baking in 20% growth.
EPS grows -6.9%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -6.9% | 44.83 |
| FY28 | -6.9% | 41.73 |
| FY29 | -6.9% | 38.85 |
| FY30 | -6.9% | 36.17 |
| FY31 | -6.9% | 33.68 |
| FY32 | -0.5% ·fade | 33.53 |
| FY33 | 6.0% ·fade | 35.54 |
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.