Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 134 | 154 | 176 | 231 | 307 | 383 | 443 | 486 |
| Borrowings | 79 | 75 | 80 | 33 | 27 | 45 | 21 | 9 |
| Other Liabilities | 53 | 49 | 51 | 53 | 57 | 54 | 68 | 66 |
| Total Liabilities | 276 | 287 | 316 | 326 | 400 | 492 | 541 | 570 |
| AssetsFixed Assets | 116 | 108 | 102 | 109 | 106 | 111 | 144 | 148 |
| CWIP | 4 | 2 | 7 | 7 | 8 | 19 | 5 | 15 |
| Investments | 4 | 4 | 4 | 5 | 5 | 5 | 8 | 5 |
| Other Assets | 151 | 172 | 202 | 206 | 281 | 357 | 385 | 403 |
| Total Assets | 276 | 287 | 316 | 326 | 400 | 492 | 541 | 570 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 33 | 15 | 13 | 78 | 79 | 61 | 125 |
| Cash from Investing | -13 | -7 | -3 | -11 | -15 | -44 | 2 | -176 |
| Cash from Financing | -14 | -29 | -12 | -2 | -53 | -15 | 11 | -45 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 24 | 8 | -1 | 58 | 67 | 37 | 73 |
| 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 (9.1×) and current (15.7×) 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 15.8% growth and a 9× exit, ₹1909 only delivers your return if you pay ₹1,009. The price is currently baking in 30% growth.
EPS grows 15.8%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.8% | 141.06 |
| FY28 | 15.8% | 163.34 |
| FY29 | 15.8% | 189.15 |
| FY30 | 15.8% | 219.04 |
| FY31 | 15.8% | 253.64 |
| FY32 | 10.9% ·fade | 281.29 |
| FY33 | 6.0% ·fade | 298.17 |
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.