India's largest rubber chemicals maker, supplying tyre and rubber industries in 40+ countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 166 | 166 | 167 | 167 | 167 | 167 | 167 | 167 |
| Reserves | 1.0k | 1.1k | 1.3k | 1.4k | 1.5k | 1.6k | 1.6k | 1.6k |
| Borrowings | 7 | 6 | 6 | 10 | 13 | 10 | 9 | 8 |
| Other Liabilities | 250 | 324 | 380 | 295 | 304 | 284 | 291 | 329 |
| Total Liabilities | 1.4k | 1.6k | 1.8k | 1.9k | 2.0k | 2.1k | 2.1k | 2.1k |
| AssetsFixed Assets | 797 | 918 | 909 | 888 | 870 | 855 | 834 | 831 |
| CWIP | 156 | 14 | 8 | 9 | 16 | 60 | 176 | 221 |
| Investments | 54 | 68 | 53 | 218 | 399 | 366 | 408 | 415 |
| Other Assets | 434 | 614 | 859 | 742 | 730 | 776 | 654 | 645 |
| Total Assets | 1.4k | 1.6k | 1.8k | 1.9k | 2.0k | 2.1k | 2.1k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 164 | 179 | 94 | -30 | 282 | 201 | 26 | 252 |
| Cash from Investing | -101 | -106 | -58 | 31 | -217 | -77 | -37 | -212 |
| Cash from Financing | -50 | -101 | 0 | -34 | -54 | -55 | -50 | -38 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -73 | 0 | 67 | -66 | 253 | 184 | -95 | 84 |
| 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 (38.0×) and current (48.1×) 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 -28.2% growth and a 38× exit, ₹160 only delivers your return if you pay ₹9. The price is currently baking in 23% growth.
EPS grows -28.2%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -28.2% | 2.39 |
| FY28 | -28.2% | 1.72 |
| FY29 | -28.2% | 1.23 |
| FY30 | -28.2% | 0.88 |
| FY31 | -28.2% | 0.64 |
| FY32 | -11.1% ·fade | 0.56 |
| FY33 | 6.0% ·fade | 0.60 |
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.