India's largest Black Galaxy/Absolute Black granite miner-processor, now expanding into quartz and rare earth minerals.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 10 | 17 | 17 | 18 |
| Reserves | 277 | 345 | 409 | 485 | 602 | 657 | 944 |
| Borrowings | 103 | 98 | 151 | 124 | 242 | 234 | 192 |
| Other Liabilities | 122 | 160 | 95 | 138 | 195 | 175 | 212 |
| Total Liabilities | 502 | 604 | 656 | 757 | 1.1k | 1.1k | 1.4k |
| AssetsFixed Assets | 206 | 232 | 255 | 254 | 307 | 531 | 567 |
| CWIP | 92 | 103 | 105 | 119 | 226 | 81 | 90 |
| Investments | 1 | 11 | 20 | 38 | 20 | 0 | 0 |
| Other Assets | 202 | 257 | 275 | 347 | 503 | 470 | 709 |
| Total Assets | 502 | 604 | 656 | 757 | 1.1k | 1.1k | 1.4k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 67 | 143 | -52 | 128 | 87 | 175 |
| Cash from Investing | -40 | -99 | -17 | -64 | -201 | -276 |
| Cash from Financing | -27 | -14 | 45 | -50 | 102 | 150 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 26 | 87 | -86 | 79 | -94 | 48 |
| 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 (44.4×) and current (41.2×) 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 10% growth and a 41× exit, ₹1234 only delivers your return if you pay ₹852. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 32.97 |
| FY28 | 10.0% | 36.26 |
| FY29 | 10.0% | 39.89 |
| FY30 | 10.0% | 43.88 |
| FY31 | 10.0% | 48.27 |
| FY32 | 8.0% ·fade | 52.13 |
| FY33 | 6.0% ·fade | 55.26 |
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.