Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 178 | 232 | 307 | 283 | 338 | 353 | 356 | 340 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 6 |
| Other Liabilities | 33 | 24 | 35 | 38 | 40 | 38 | 57 | 55 |
| Total Liabilities | 221 | 267 | 353 | 332 | 388 | 414 | 424 | 412 |
| AssetsFixed Assets | 36 | 35 | 98 | 101 | 121 | 123 | 134 | 159 |
| CWIP | 8 | 36 | 7 | 0 | 0 | 3 | 3 | 0 |
| Investments | 50 | 91 | 122 | 70 | 100 | 100 | 114 | 80 |
| Other Assets | 127 | 105 | 125 | 160 | 168 | 188 | 173 | 172 |
| Total Assets | 221 | 267 | 353 | 332 | 388 | 414 | 424 | 412 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | 31 | 24 | -3 | 16 | 21 | 12 | 55 |
| Cash from Investing | -16 | -26 | -26 | -1 | 0 | -24 | -25 | -41 |
| Cash from Financing | -5 | -4 | 0 | -3 | -7 | 0 | 7 | -12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 12 | 6 | -36 | 12 | -5 | -12 | 23 |
| 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 (14.6×) and current (19.0×) 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 -18.6% growth and a 15× exit, ₹264 only delivers your return if you pay ₹28. The price is currently baking in 23% growth.
EPS grows -18.6%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -18.6% | 11.32 |
| FY28 | -18.6% | 9.22 |
| FY29 | -18.6% | 7.50 |
| FY30 | -18.6% | 6.11 |
| FY31 | -18.6% | 4.97 |
| FY32 | -6.3% ·fade | 4.66 |
| FY33 | 6.0% ·fade | 4.94 |
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.