Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 15 | 20 | 20 | 20 |
| Reserves | 17 | 20 | 16 | 8 | 32 | 34 | 37 |
| Borrowings | 16 | 12 | 20 | 25 | 29 | 26 | 28 |
| Other Liabilities | 16 | 23 | 36 | 34 | 35 | 31 | 43 |
| Total Liabilities | 49 | 54 | 72 | 82 | 116 | 112 | 128 |
| AssetsFixed Assets | 14 | 12 | 11 | 9 | 13 | 12 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 9 | 15 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 35 | 42 | 61 | 72 | 103 | 91 | 99 |
| Total Assets | 49 | 54 | 72 | 82 | 116 | 112 | 128 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 4 | 0 | -4 | -3 | 6 |
| Cash from Investing | 0 | 3 | -1 | 0 | -10 | -17 |
| Cash from Financing | -2 | -5 | 0 | 4 | 27 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | 7 | -1 | -5 | -8 | -12 |
| 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 (7.3×) and current (7.0×) 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 7× exit, ₹31 only delivers your return if you pay ₹21. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.87 |
| FY28 | 10.0% | 5.36 |
| FY29 | 10.0% | 5.90 |
| FY30 | 10.0% | 6.49 |
| FY31 | 10.0% | 7.13 |
| FY32 | 8.0% ·fade | 7.71 |
| FY33 | 6.0% ·fade | 8.17 |
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.