Badlapur (Maharashtra) manufacturer of specialty chemicals and intermediates — Iodine and Selenium derivatives, API intermediates and resolving agents — across 8 units, exporting to 38+ countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY11 | FY12 | FY13 | FY14 | FY15 | FY16 | FY17 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 20 | 20 | 20 | 21 | 21 | 21 |
| Reserves | 73 | 86 | 107 | 118 | 148 | 175 | 198 |
| Borrowings | 46 | 99 | 151 | 206 | 224 | 228 | 230 |
| Other Liabilities | 35 | 33 | 51 | 59 | 87 | 159 | 151 |
| Total Liabilities | 173 | 237 | 329 | 403 | 479 | 583 | 599 |
| AssetsFixed Assets | 22 | 39 | 92 | 91 | 149 | 161 | 338 |
| CWIP | 18 | 60 | 44 | 97 | 122 | 149 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 133 | 138 | 192 | 215 | 208 | 273 | 261 |
| Total Assets | 173 | 237 | 329 | 403 | 479 | 583 | 599 |
| Line item | FY11 | FY12 | FY13 | FY14 | FY15 | FY16 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -14 | 11 | -9 | 29 | 81 | 67 |
| Cash from Investing | -25 | -63 | -42 | -61 | -94 | -46 |
| Cash from Financing | 80 | 43 | 43 | 30 | 10 | -26 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -39 | -53 | -52 | -34 | -13 | 21 |
| 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 (12.5×) and current (0.2×) 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.
EPS grows 30.4%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 30.4% | 23.47 |
| FY28 | 30.4% | 30.61 |
| FY29 | 30.4% | 39.91 |
| FY30 | 30.4% | 52.05 |
| FY31 | 30.4% | 67.87 |
| FY32 | 18.2% ·fade | 80.22 |
| FY33 | 6.0% ·fade | 85.03 |
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.