Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 112 | 168 | 211 | 255 | 341 | 420 | 434 | 455 |
| Borrowings | 5 | 2 | 5 | 10 | 40 | 39 | 13 | 19 |
| Other Liabilities | 41 | 48 | 56 | 57 | 87 | 95 | 90 | 106 |
| Total Liabilities | 179 | 241 | 297 | 346 | 493 | 578 | 561 | 604 |
| AssetsFixed Assets | 55 | 77 | 101 | 68 | 71 | 127 | 130 | 136 |
| CWIP | 0 | 0 | 4 | 5 | 9 | 7 | 9 | 18 |
| Investments | 0 | 0 | 0 | 0 | 42 | 13 | 2 | 0 |
| Other Assets | 124 | 164 | 191 | 273 | 371 | 431 | 420 | 450 |
| Total Assets | 179 | 241 | 297 | 346 | 493 | 578 | 561 | 604 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 20 | 14 | 30 | 51 | 42 | 120 | 73 | 20 |
| Cash from Investing | -20 | -15 | -33 | -36 | 16 | -46 | -26 | -197 |
| Cash from Financing | 0 | 2 | 18 | 0 | 0 | 26 | -10 | -32 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -2 | -4 | 14 | 54 | 100 | 15 | -4 |
| 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 (23.8×) and current (21.5×) 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 10% growth and a 22× exit, ₹260 only delivers your return if you pay ₹184. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.28 |
| FY28 | 10.0% | 14.60 |
| FY29 | 10.0% | 16.07 |
| FY30 | 10.0% | 17.67 |
| FY31 | 10.0% | 19.44 |
| FY32 | 8.0% ·fade | 20.99 |
| FY33 | 6.0% ·fade | 22.25 |
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.