Manufactures synthetic (PVC) leather for automotive, footwear and furnishing markets, exported worldwide.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 564 | 613 | 687 | 736 | 846 | 925 | 992 | 1.1k |
| Borrowings | 34 | 41 | 30 | 25 | 15 | 9 | 7 | 8 |
| Other Liabilities | 84 | 93 | 81 | 91 | 79 | 90 | 112 | 122 |
| Total Liabilities | 705 | 769 | 820 | 874 | 962 | 1.0k | 1.1k | 1.3k |
| AssetsFixed Assets | 161 | 194 | 220 | 241 | 232 | 221 | 218 | 212 |
| CWIP | 39 | 15 | 12 | 1 | 1 | 1 | 3 | 3 |
| Investments | 172 | 212 | 160 | 144 | 198 | 224 | 242 | 297 |
| Other Assets | 333 | 348 | 428 | 488 | 532 | 600 | 671 | 747 |
| Total Assets | 705 | 769 | 820 | 874 | 962 | 1.0k | 1.1k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 68 | 58 | 57 | 12 | 115 | 92 | 159 | 143 |
| Cash from Investing | -71 | -48 | -19 | 17 | -32 | -78 | -68 | -115 |
| Cash from Financing | -3 | -7 | -37 | -21 | -66 | -21 | -70 | -24 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 22 | 9 | 29 | -35 | 85 | 71 | 141 | 120 |
| 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 (17.2×) and current (16.8×) 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 23.8% growth and a 17× exit, ₹785 only delivers your return if you pay ₹1,057. The price is currently baking in 17% growth.
EPS grows 23.8%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.8% | 57.83 |
| FY28 | 23.8% | 71.59 |
| FY29 | 23.8% | 88.63 |
| FY30 | 23.8% | 109.72 |
| FY31 | 23.8% | 135.84 |
| FY32 | 14.9% ·fade | 156.07 |
| FY33 | 6.0% ·fade | 165.44 |
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.