Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 4 | 4 | 5 | 5 | 5 |
| Reserves | -1 | -0 | 4 | 40 | 43 | 47 |
| Borrowings | 10 | 10 | 16 | 8 | 13 | 18 |
| Other Liabilities | 3 | 4 | 7 | 7 | 7 | 6 |
| Total Liabilities | 12 | 17 | 30 | 60 | 69 | 75 |
| AssetsFixed Assets | 4 | 5 | 7 | 9 | 10 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 1 | 0 | 5 |
| Other Assets | 8 | 12 | 23 | 50 | 60 | 60 |
| Total Assets | 12 | 17 | 30 | 60 | 69 | 75 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -0 | -2 | -13 | -11 |
| Cash from Investing | -0 | -1 | -3 | -3 | -6 |
| Cash from Financing | -1 | 2 | 6 | 24 | 9 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | -1 | -5 | -16 | -13 |
| 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 (10.0×) and current (11.3×) 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 10× exit, ₹272 only delivers your return if you pay ₹167. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 26.50 |
| FY28 | 10.0% | 29.15 |
| FY29 | 10.0% | 32.06 |
| FY30 | 10.0% | 35.27 |
| FY31 | 10.0% | 38.80 |
| FY32 | 8.0% ·fade | 41.90 |
| FY33 | 6.0% ·fade | 44.42 |
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.