Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 15 | 15 | 22 | 22 | 22 |
| Reserves | 0 | 3 | 12 | 17 | 42 | 47 | 54 |
| Borrowings | 27 | 25 | 30 | 29 | 52 | 51 | 63 |
| Other Liabilities | 47 | 60 | 60 | 88 | 73 | 90 | 112 |
| Total Liabilities | 89 | 102 | 118 | 150 | 189 | 211 | 252 |
| AssetsFixed Assets | 44 | 43 | 43 | 45 | 47 | 44 | 56 |
| CWIP | 0 | 0 | 0 | 2 | 15 | 23 | 13 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 45 | 60 | 75 | 103 | 127 | 145 | 183 |
| Total Assets | 89 | 102 | 118 | 150 | 189 | 211 | 252 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 9 | -3 | 18 | -23 | 9 |
| Cash from Investing | 0 | -1 | -2 | -8 | -18 | -11 |
| Cash from Financing | -5 | -8 | 5 | -9 | 41 | 2 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 5 | 8 | -5 | 10 | -41 | -1 |
| 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 (17.8×) and current (12.1×) 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 49.3% growth and a 12× exit, ₹71 only delivers your return if you pay ₹264. The price is currently baking in 18% growth.
EPS grows 49.3%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 49.3% | 8.69 |
| FY28 | 49.3% | 12.97 |
| FY29 | 49.3% | 19.37 |
| FY30 | 49.3% | 28.92 |
| FY31 | 49.3% | 43.17 |
| FY32 | 27.6% ·fade | 55.11 |
| FY33 | 6.0% ·fade | 58.42 |
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.