Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 5 | 5 | 7 | 7 | 7 |
| Reserves | -2 | -1 | 0 | 9 | 34 | 39 | 43 |
| Borrowings | 9 | 11 | 9 | 19 | 14 | 14 | 28 |
| Other Liabilities | 1 | 1 | 2 | 9 | 6 | 15 | 13 |
| Total Liabilities | 9 | 11 | 15 | 42 | 60 | 75 | 91 |
| AssetsFixed Assets | 4 | 4 | 4 | 7 | 6 | 6 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 4 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Other Assets | 4 | 7 | 11 | 36 | 54 | 65 | 73 |
| Total Assets | 9 | 11 | 15 | 42 | 60 | 75 | 91 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -1 | -1 | -5 | -15 | -3 |
| Cash from Investing | -2 | 0 | 1 | -3 | -2 | -9 |
| Cash from Financing | 1 | 3 | 1 | 11 | 15 | 12 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | -1 | -1 | -6 | -17 | -15 |
| 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 (8.8×) and current (7.9×) 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 8× exit, ₹199 only delivers your return if you pay ₹140. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.86 |
| FY28 | 10.0% | 30.65 |
| FY29 | 10.0% | 33.71 |
| FY30 | 10.0% | 37.09 |
| FY31 | 10.0% | 40.79 |
| FY32 | 8.0% ·fade | 44.06 |
| FY33 | 6.0% ·fade | 46.70 |
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.