Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 8 | 8 | 8 |
| Reserves | 20 | 24 | 30 | 57 | 61 | 66 |
| Borrowings | 17 | 18 | 18 | 5 | 3 | 1 |
| Other Liabilities | 8 | 32 | 4 | 5 | 4 | 8 |
| Total Liabilities | 46 | 74 | 52 | 74 | 76 | 83 |
| AssetsFixed Assets | 4 | 4 | 4 | 4 | 6 | 9 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 41 | 70 | 48 | 69 | 69 | 74 |
| Total Assets | 46 | 74 | 52 | 74 | 76 | 83 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 3 | 3 | -9 | 8 |
| Cash from Investing | 1 | -1 | -1 | -3 | -4 |
| Cash from Financing | -1 | -2 | -2 | 12 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | 2 | 2 | -12 | 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 (55.2×) and current (18.7×) 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 19× exit, ₹86 only delivers your return if you pay ₹61. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.08 |
| FY28 | 10.0% | 5.59 |
| FY29 | 10.0% | 6.15 |
| FY30 | 10.0% | 6.76 |
| FY31 | 10.0% | 7.44 |
| FY32 | 8.0% ·fade | 8.04 |
| FY33 | 6.0% ·fade | 8.52 |
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.