Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 31 | 37 | 37 | 37 | 37 |
| Reserves | 28 | 45 | 71 | 76 | 185 | 213 | 225 | 240 |
| Borrowings | 48 | 52 | 66 | 56 | 20 | 55 | 140 | 184 |
| Other Liabilities | 45 | 52 | 43 | 63 | 61 | 64 | 86 | 67 |
| Total Liabilities | 125 | 153 | 184 | 226 | 303 | 369 | 488 | 527 |
| AssetsFixed Assets | 50 | 52 | 50 | 65 | 96 | 115 | 171 | 234 |
| CWIP | 0 | 0 | 2 | 7 | 14 | 45 | 60 | 3 |
| Investments | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 |
| Other Assets | 75 | 101 | 131 | 154 | 184 | 208 | 256 | 289 |
| Total Assets | 125 | 153 | 184 | 226 | 303 | 369 | 488 | 527 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 8 | -6 | 39 | -4 | 35 | -41 |
| Cash from Investing | -7 | -7 | -4 | -24 | -44 | -68 | -79 |
| Cash from Financing | -6 | 0 | 9 | -13 | 48 | 32 | 120 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 1 | -11 | 17 | -47 | -34 | -118 |
| 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 (21.4×) and current (22.4×) 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 -2.7% growth and a 21× exit, ₹175 only delivers your return if you pay ₹58. The price is currently baking in 19% growth.
EPS grows -2.7%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.7% | 7.62 |
| FY28 | -2.7% | 7.41 |
| FY29 | -2.7% | 7.21 |
| FY30 | -2.7% | 7.02 |
| FY31 | -2.7% | 6.83 |
| FY32 | 1.6% ·fade | 6.94 |
| FY33 | 6.0% ·fade | 7.36 |
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.