Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 36 | 44 | 52 | 63 | 84 | 107 | 121 | 137 |
| Borrowings | 27 | 14 | 23 | 23 | 9 | 18 | 0 | 0 |
| Other Liabilities | 20 | 22 | 34 | 40 | 29 | 27 | 38 | 54 |
| Total Liabilities | 94 | 90 | 120 | 137 | 132 | 163 | 170 | 202 |
| AssetsFixed Assets | 42 | 39 | 40 | 53 | 52 | 56 | 56 | 60 |
| CWIP | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 3 | 4 | 4 | 9 | 13 | 22 | 21 |
| Other Assets | 51 | 48 | 74 | 78 | 71 | 94 | 92 | 120 |
| Total Assets | 94 | 90 | 120 | 137 | 132 | 163 | 170 | 202 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 7 | 17 | 4 | 12 | 16 | 23 | 27 |
| Cash from Investing | -9 | -7 | -4 | -7 | -17 | -6 | -11 | -28 |
| Cash from Financing | -9 | -6 | -6 | -2 | 2 | -10 | -6 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 2 | 15 | -2 | -5 | 13 | 14 | 18 |
| 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 (19.8×) and current (22.1×) 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 39.7% growth and a 20× exit, ₹74 only delivers your return if you pay ₹174. The price is currently baking in 20% growth.
EPS grows 39.7%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.7% | 4.67 |
| FY28 | 39.7% | 6.52 |
| FY29 | 39.7% | 9.11 |
| FY30 | 39.7% | 12.72 |
| FY31 | 39.7% | 17.77 |
| FY32 | 22.9% ·fade | 21.83 |
| FY33 | 6.0% ·fade | 23.14 |
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.