Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 7 | 9 | 9 |
| Reserves | 4 | 5 | 5 | 6 | 8 | 45 | 52 |
| Borrowings | 10 | 16 | 23 | 33 | 38 | 45 | 52 |
| Other Liabilities | 4 | 10 | 11 | 9 | 39 | 51 | 53 |
| Total Liabilities | 20 | 31 | 39 | 48 | 92 | 151 | 165 |
| AssetsFixed Assets | 6 | 7 | 8 | 12 | 21 | 33 | 38 |
| CWIP | 0 | 0 | 1 | 5 | 0 | 0 | 1 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 13 | 24 | 29 | 31 | 71 | 117 | 126 |
| Total Assets | 20 | 31 | 39 | 48 | 92 | 151 | 165 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -4 | -1 | 1 | 3 | -13 |
| Cash from Investing | -3 | -1 | -3 | -8 | -6 | -20 |
| Cash from Financing | 1 | 5 | 4 | 7 | 2 | 43 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -1 | -5 | -4 | -7 | -2 | -34 |
| 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 (1.4×) and current (2.3×) 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 1× exit, ₹113 only delivers your return if you pay ₹34. The price is currently baking in 36% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 54.62 |
| FY28 | 10.0% | 60.08 |
| FY29 | 10.0% | 66.08 |
| FY30 | 10.0% | 72.69 |
| FY31 | 10.0% | 79.96 |
| FY32 | 8.0% ·fade | 86.36 |
| FY33 | 6.0% ·fade | 91.54 |
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.