Ahmedabad-based diversified trading company importing and distributing chemicals, minerals & ores, metals, precious metals and textiles, with real estate development and financial investment arms.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 290 | 319 | 340 | 343 | 377 | 384 | 396 | 396 |
| Borrowings | 8 | 5 | 4 | 9 | 30 | 4 | 4 | 3 |
| Other Liabilities | 8 | 11 | 28 | 13 | 10 | 8 | 11 | 15 |
| Total Liabilities | 318 | 348 | 385 | 377 | 430 | 407 | 423 | 427 |
| AssetsFixed Assets | 43 | 43 | 42 | 41 | 35 | 31 | 46 | 45 |
| CWIP | 3 | 3 | 2 | 2 | 0 | 0 | 0 | 0 |
| Investments | 36 | 86 | 78 | 74 | 146 | 175 | 160 | 121 |
| Other Assets | 236 | 215 | 263 | 260 | 249 | 202 | 218 | 261 |
| Total Assets | 318 | 348 | 385 | 377 | 430 | 407 | 423 | 427 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 42 | -5 | 26 | -16 | -2 | 25 | 14 | 28 |
| Cash from Investing | -6 | -15 | -26 | -2 | 33 | -38 | -12 | 41 |
| Cash from Financing | -15 | -38 | -1 | -8 | -4 | -7 | -1 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 46 | -1 | 25 | -15 | -2 | 33 | 23 | 13 |
| 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 (13.2×) and current (9.4×) 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 41.9% growth and a 9× exit, ₹133 only delivers your return if you pay ₹362. The price is currently baking in 18% growth.
EPS grows 41.9%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.9% | 20.09 |
| FY28 | 41.9% | 28.51 |
| FY29 | 41.9% | 40.46 |
| FY30 | 41.9% | 57.41 |
| FY31 | 41.9% | 81.47 |
| FY32 | 23.9% ·fade | 100.98 |
| FY33 | 6.0% ·fade | 107.04 |
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.