Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 11 | 11 | 11 |
| Reserves | 0 | 0 | 6 | 32 | 38 | 63 |
| Borrowings | 3 | 5 | 10 | 8 | 20 | 42 |
| Other Liabilities | 1 | 2 | 8 | 6 | 17 | 25 |
| Total Liabilities | 5 | 9 | 25 | 57 | 86 | 141 |
| AssetsFixed Assets | 0 | 0 | 2 | 8 | 10 | 38 |
| CWIP | 0 | 0 | 0 | 2 | 13 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 5 | 8 | 23 | 47 | 63 | 102 |
| Total Assets | 5 | 9 | 25 | 57 | 86 | 141 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | -2 | -2 | -14 | 0 |
| Cash from Investing | 0 | 0 | -2 | -8 | -41 |
| Cash from Financing | 1 | 2 | 4 | 23 | 42 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -1 | -2 | -4 | -22 | -30 |
| 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 (4.3×) and current (30.3×) 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 4× exit, ₹873 only delivers your return if you pay ₹80. The price is currently baking in 69% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 31.65 |
| FY28 | 10.0% | 34.81 |
| FY29 | 10.0% | 38.29 |
| FY30 | 10.0% | 42.12 |
| FY31 | 10.0% | 46.33 |
| FY32 | 8.0% ·fade | 50.04 |
| FY33 | 6.0% ·fade | 53.04 |
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.