Udaipur-based manufacturer of plastic furniture, industrial material-handling crates and waste-management products, sold pan-India under the Italica brand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 37 | 41 | 43 | 46 | 51 | 56 | 59 | 60 |
| Borrowings | 4 | 6 | 14 | 11 | 16 | 9 | 15 | 15 |
| Other Liabilities | 6 | 5 | 4 | 6 | 7 | 8 | 11 | 11 |
| Total Liabilities | 70 | 75 | 84 | 87 | 97 | 97 | 108 | 110 |
| AssetsFixed Assets | 6 | 7 | 13 | 16 | 31 | 44 | 46 | 48 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 |
| Other Assets | 64 | 67 | 69 | 69 | 64 | 51 | 60 | 60 |
| Total Assets | 70 | 75 | 84 | 87 | 97 | 97 | 108 | 110 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | -4 | -3 | -3 | 8 | 12 | 22 | 2 |
| Cash from Investing | -1 | -2 | -2 | -8 | -4 | -16 | -14 | -6 |
| Cash from Financing | 3 | 6 | 4 | 11 | -4 | -2 | -2 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | -6 | -4 | -8 | 5 | -4 | 8 | -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 (62.1×) and current (69.5×) 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 11.6% growth and a 62× exit, ₹9 only delivers your return if you pay ₹6. The price is currently baking in 20% growth.
EPS grows 11.6%/yr for 5 years, then fades to 6% over 2, exits at 62×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.6% | 0.15 |
| FY28 | 11.6% | 0.16 |
| FY29 | 11.6% | 0.18 |
| FY30 | 11.6% | 0.20 |
| FY31 | 11.6% | 0.23 |
| FY32 | 8.8% ·fade | 0.24 |
| FY33 | 6.0% ·fade | 0.26 |
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.