Maker of Fevicol adhesives, sealants, construction and art-and-craft chemicals across India and 80+ countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 51 | 51 | 51 | 51 | 51 | 51 | 102 | 102 |
| Reserves | 4.4k | 5.5k | 6.4k | 7.2k | 8.4k | 9.7k | 9.5k | 10.7k |
| Borrowings | 288 | 331 | 416 | 391 | 382 | 454 | 443 | 417 |
| Other Liabilities | 1.8k | 2.9k | 2.7k | 2.9k | 3.3k | 3.8k | 3.9k | 4.1k |
| Total Liabilities | 6.5k | 8.8k | 9.5k | 10.5k | 12.1k | 14.0k | 13.9k | 15.4k |
| AssetsFixed Assets | 1.8k | 4.4k | 4.7k | 4.9k | 5.5k | 5.7k | 5.8k | 5.8k |
| CWIP | 259 | 294 | 225 | 406 | 148 | 129 | 155 | 329 |
| Investments | 1.2k | 516 | 459 | 881 | 2.2k | 3.6k | 3.3k | 4.3k |
| Other Assets | 3.3k | 3.6k | 4.1k | 4.3k | 4.2k | 4.6k | 4.7k | 4.9k |
| Total Assets | 6.5k | 8.8k | 9.5k | 10.5k | 12.1k | 14.0k | 13.9k | 15.4k |
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 (161.3×) and current (65.1×) 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 24.2% growth and a 65× exit, ₹1566 only delivers your return if you pay ₹2,120. The price is currently baking in 18% growth.
EPS grows 24.2%/yr for 5 years, then fades to 6% over 2, exits at 65×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.2% | 29.88 |
| FY28 | 24.2% | 37.11 |
| FY29 | 24.2% | 46.10 |
| FY30 | 24.2% | 57.25 |
| FY31 | 24.2% | 71.11 |
| FY32 | 15.1% ·fade | 81.84 |
| FY33 | 6.0% ·fade | 86.75 |
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.