Makes in-mold-labelled rigid plastic packaging (pails, containers) for paints, lubricants, food and pharma
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 16 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 183 | 242 | 441 | 542 | 578 | 621 | 652 | 673 |
| Borrowings | 118 | 108 | 44 | 47 | 126 | 176 | 222 | 215 |
| Other Liabilities | 48 | 72 | 73 | 90 | 99 | 123 | 129 | 154 |
| Total Liabilities | 363 | 436 | 574 | 696 | 820 | 937 | 1.0k | 1.1k |
| AssetsFixed Assets | 202 | 239 | 262 | 376 | 477 | 551 | 579 | 623 |
| CWIP | 12 | 12 | 15 | 17 | 11 | 30 | 46 | 14 |
| Investments | 7 | 9 | 17 | 52 | 38 | 31 | 38 | 22 |
| Other Assets | 141 | 177 | 281 | 251 | 294 | 324 | 355 | 399 |
| Total Assets | 363 | 436 | 574 | 696 | 820 | 937 | 1.0k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 71 | 47 | 61 | 3 | 152 | 79 | 110 | 125 |
| Cash from Investing | -66 | -30 | -51 | -55 | -141 | -143 | -136 | -134 |
| Cash from Financing | -6 | -17 | -10 | 56 | -10 | 59 | 25 | 8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -14 | 13 | 2 | -50 | 5 | -56 | -33 | 7 |
| 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 (36.5×) and current (30.4×) 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 -3.5% growth and a 30× exit, ₹696 only delivers your return if you pay ₹232. The price is currently baking in 18% growth.
EPS grows -3.5%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.5% | 22.09 |
| FY28 | -3.5% | 21.32 |
| FY29 | -3.5% | 20.57 |
| FY30 | -3.5% | 19.85 |
| FY31 | -3.5% | 19.16 |
| FY32 | 1.2% ·fade | 19.39 |
| FY33 | 6.0% ·fade | 20.56 |
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.