Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 12 | 17 | 21 | 28 | 37 | 41 | 43 | 46 |
| Borrowings | 8 | 5 | 5 | 2 | 4 | 3 | 0 | 0 |
| Other Liabilities | 12 | 22 | 25 | 7 | 7 | 5 | 14 | 5 |
| Total Liabilities | 36 | 49 | 55 | 41 | 52 | 53 | 61 | 54 |
| AssetsFixed Assets | 10 | 9 | 11 | 11 | 11 | 11 | 8 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 4 |
| Other Assets | 25 | 38 | 43 | 29 | 39 | 42 | 50 | 43 |
| Total Assets | 36 | 49 | 55 | 41 | 52 | 53 | 61 | 54 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 10 | 5 | 4 | 0 | 17 | 0 | -2 |
| Cash from Investing | -2 | -5 | -6 | -3 | 1 | 3 | -3 | 3 |
| Cash from Financing | 2 | -4 | -1 | -0 | -1 | -1 | -2 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 9 | 4 | 0 | -1 | 16 | 0 | -3 |
| 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 (5.5×) and current (3.4×) 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 3× exit, ₹75 only delivers your return if you pay ₹45. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 23.97 |
| FY28 | 10.0% | 26.37 |
| FY29 | 10.0% | 29.00 |
| FY30 | 10.0% | 31.90 |
| FY31 | 10.0% | 35.09 |
| FY32 | 8.0% ·fade | 37.90 |
| FY33 | 6.0% ·fade | 40.17 |
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.