Telangana-based agri-input maker of fertilizers, pesticides, biostimulants and biopesticides for soil health, crop nutrition and crop protection, plus agri-tech hardware (spray drones, soil-testing devices) sold via a large dealer network.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 19 | 19 | 18 | 19 |
| Reserves | 15 | 13 | 18 | 27 | 140 | 157 | 211 | 161 |
| Borrowings | 37 | 40 | 47 | 46 | 39 | 32 | 54 | 32 |
| Other Liabilities | 40 | 40 | 51 | 36 | 37 | 58 | 85 | 18 |
| Total Liabilities | 105 | 106 | 129 | 121 | 235 | 265 | 368 | 229 |
| AssetsFixed Assets | 13 | 14 | 15 | 13 | 12 | 11 | 53 | 30 |
| CWIP | 0 | 0 | 0 | 1 | 1 | 6 | 3 | 0 |
| Investments | 2 | 2 | 2 | 2 | 2 | 49 | 0 | 65 |
| Other Assets | 90 | 90 | 112 | 105 | 221 | 199 | 312 | 134 |
| Total Assets | 105 | 106 | 129 | 121 | 235 | 265 | 368 | 229 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -11 | 5 | 9 | 8 | -3 | 6 | 2 |
| Cash from Investing | -2 | -1 | -3 | -3 | 1 | -23 | -52 | -5 |
| Cash from Financing | 0 | 11 | -2 | -4 | -8 | 86 | -10 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | -13 | 2 | 5 | 9 | -4 | -4 | -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 (32.8×) and current (322.8×) 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 -81.7% growth and a 33× exit, ₹24 only delivers your return if you pay ₹0. The price is currently baking in 78% growth.
EPS grows -81.7%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -81.7% | 0.01 |
| FY28 | -81.7% | 0.00 |
| FY29 | -81.7% | 0.00 |
| FY30 | -81.7% | 0.00 |
| FY31 | -81.7% | 0.00 |
| FY32 | -37.9% ·fade | 0.00 |
| FY33 | 6.0% ·fade | 0.00 |
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.