Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 16 | 18 | 18 |
| Reserves | 64 | 77 | 93 | 103 | 121 | 147 | 309 | 328 |
| Borrowings | 8 | 3 | 0 | 2 | 1 | 0 | 18 | 24 |
| Other Liabilities | 72 | 72 | 61 | 70 | 99 | 161 | 267 | 305 |
| Total Liabilities | 150 | 158 | 160 | 180 | 227 | 324 | 612 | 674 |
| AssetsFixed Assets | 44 | 41 | 39 | 37 | 42 | 55 | 177 | 215 |
| CWIP | 2 | 2 | 3 | 3 | 5 | 1 | 10 | 13 |
| Investments | 1 | 3 | 17 | 17 | 12 | 16 | 50 | 50 |
| Other Assets | 104 | 112 | 102 | 124 | 168 | 253 | 376 | 397 |
| Total Assets | 150 | 158 | 160 | 180 | 227 | 324 | 612 | 674 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -10 | 22 | 18 | 25 | 20 | 1 | 71 | 68 |
| Cash from Investing | 7 | -6 | -12 | -15 | -13 | -11 | -63 | -195 |
| Cash from Financing | -1 | -14 | -6 | -3 | -2 | -3 | -2 | 137 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -13 | 22 | 16 | 23 | 20 | -11 | 58 | 8 |
| 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 (21.8×) and current (21.8×) 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 64.2% growth and a 22× exit, ₹55 only delivers your return if you pay ₹359. The price is currently baking in 17% growth.
EPS grows 64.2%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 64.2% | 4.17 |
| FY28 | 64.2% | 6.85 |
| FY29 | 64.2% | 11.24 |
| FY30 | 64.2% | 18.46 |
| FY31 | 64.2% | 30.32 |
| FY32 | 35.1% ·fade | 40.96 |
| FY33 | 6.0% ·fade | 43.42 |
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.