Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 5 | 8 | 8 | 8 | 8 |
| Reserves | -3 | -2 | 1 | 3 | 22 | 24 | 25 | 26 |
| Borrowings | 12 | 17 | 18 | 17 | 24 | 25 | 29 | 31 |
| Other Liabilities | 8 | 7 | 5 | 7 | 3 | 2 | 2 | 4 |
| Total Liabilities | 21 | 26 | 28 | 32 | 56 | 59 | 64 | 69 |
| AssetsFixed Assets | 3 | 3 | 2 | 2 | 2 | 11 | 12 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 18 | 23 | 26 | 30 | 54 | 48 | 52 | 57 |
| Total Assets | 21 | 26 | 28 | 32 | 56 | 59 | 64 | 69 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -3 | -0 | 2 | -12 | 6 | -4 |
| Cash from Investing | -1 | -0 | -0 | -0 | -0 | -10 | -1 |
| Cash from Financing | -1 | 3 | 0 | -2 | 23 | -0 | 5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -3 | -0 | 2 | -13 | -4 | -5 |
| 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 (9.4×) and current (9.2×) 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.
At 10% growth and a 9× exit, ₹54 only delivers your return if you pay ₹37. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 6.47 |
| FY28 | 10.0% | 7.11 |
| FY29 | 10.0% | 7.83 |
| FY30 | 10.0% | 8.61 |
| FY31 | 10.0% | 9.47 |
| FY32 | 8.0% ·fade | 10.23 |
| FY33 | 6.0% ·fade | 10.84 |
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.