Manufactures agrochemical, specialty and industrial chemicals and APIs; also a CDMO for global clients.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 85 | 132 | 213 | 268 | 318 | 352 | 388 | 411 |
| Borrowings | 99 | 88 | 93 | 94 | 123 | 168 | 124 | 154 |
| Other Liabilities | 197 | 219 | 238 | 241 | 187 | 268 | 169 | 245 |
| Total Liabilities | 394 | 451 | 557 | 616 | 640 | 801 | 693 | 823 |
| AssetsFixed Assets | 168 | 189 | 212 | 222 | 236 | 253 | 259 | 275 |
| CWIP | 15 | 16 | 7 | 20 | 12 | 14 | 14 | 19 |
| Investments | 1 | 1 | 1 | 2 | 8 | 4 | 4 | 2 |
| Other Assets | 210 | 245 | 337 | 372 | 384 | 529 | 416 | 528 |
| Total Assets | 394 | 451 | 557 | 616 | 640 | 801 | 693 | 823 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 68 | 34 | 43 | 34 | 58 | 30 | 25 | 86 |
| Cash from Investing | -20 | -15 | -9 | -27 | -38 | -36 | -31 | -46 |
| Cash from Financing | -4 | -19 | -24 | -11 | -20 | 4 | 12 | -44 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 42 | 9 | 15 | 2 | 22 | -1 | -8 | 40 |
| 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 (29.2×) and current (22.8×) 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 -2.2% growth and a 23× exit, ₹1043 only delivers your return if you pay ₹382. The price is currently baking in 17% growth.
EPS grows -2.2%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.2% | 44.76 |
| FY28 | -2.2% | 43.78 |
| FY29 | -2.2% | 42.82 |
| FY30 | -2.2% | 41.87 |
| FY31 | -2.2% | 40.95 |
| FY32 | 1.9% ·fade | 41.73 |
| FY33 | 6.0% ·fade | 44.23 |
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.