Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 268 | 317 | 368 | 382 | 392 | 415 | 422 | 436 |
| Borrowings | 48 | 32 | 45 | 9 | 8 | 5 | 24 | 22 |
| Other Liabilities | 80 | 91 | 92 | 81 | 69 | 75 | 67 | 86 |
| Total Liabilities | 409 | 453 | 518 | 484 | 482 | 507 | 526 | 558 |
| AssetsFixed Assets | 180 | 179 | 189 | 181 | 176 | 170 | 167 | 180 |
| CWIP | 3 | 9 | 2 | 0 | 1 | 3 | 18 | 6 |
| Investments | 4 | 22 | 51 | 67 | 71 | 56 | 52 | 56 |
| Other Assets | 222 | 242 | 275 | 236 | 235 | 277 | 289 | 316 |
| Total Assets | 409 | 453 | 518 | 484 | 482 | 507 | 526 | 558 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 59 | 74 | 48 | 15 | 72 | 38 | 9 | 21 |
| Cash from Investing | -8 | -20 | -27 | -5 | -26 | -27 | 6 | -33 |
| Cash from Financing | -51 | -55 | -19 | -12 | -45 | -11 | -12 | -8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 50 | 54 | 27 | 10 | 64 | 26 | -2 | -6 |
| 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 (17.4×) and current (11.5×) 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 9.8% growth and a 11× exit, ₹189 only delivers your return if you pay ₹124. The price is currently baking in 18% growth.
EPS grows 9.8%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.8% | 18.04 |
| FY28 | 9.8% | 19.81 |
| FY29 | 9.8% | 21.75 |
| FY30 | 9.8% | 23.88 |
| FY31 | 9.8% | 26.22 |
| FY32 | 7.9% ·fade | 28.29 |
| FY33 | 6.0% ·fade | 29.99 |
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.