Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 35 | 49 | 53 | 53 | 68 |
| Reserves | 47 | 52 | 62 | 71 | 203 | 318 | 369 | 601 |
| Borrowings | 140 | 151 | 191 | 230 | 207 | 195 | 214 | 335 |
| Other Liabilities | 52 | 49 | 52 | 53 | 57 | 180 | 296 | 257 |
| Total Liabilities | 242 | 256 | 309 | 389 | 516 | 746 | 932 | 1.3k |
| AssetsFixed Assets | 22 | 32 | 41 | 50 | 74 | 186 | 175 | 242 |
| CWIP | 4 | 3 | 4 | 9 | 45 | 54 | 81 | 82 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 217 | 221 | 264 | 330 | 397 | 506 | 677 | 937 |
| Total Assets | 242 | 256 | 309 | 389 | 516 | 746 | 932 | 1.3k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 14 | -16 | 0 | 12 | 95 | -48 |
| Cash from Investing | -9 | -11 | -12 | -17 | -63 | -136 | -103 |
| Cash from Financing | 5 | -2 | 28 | 27 | 80 | 47 | 354 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | 1 | -28 | -18 | -54 | -43 | -155 |
| 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 (16.5×) and current (20.7×) 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 30.7% growth and a 17× exit, ₹189 only delivers your return if you pay ₹279. The price is currently baking in 22% growth.
EPS grows 30.7%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 30.7% | 11.95 |
| FY28 | 30.7% | 15.61 |
| FY29 | 30.7% | 20.41 |
| FY30 | 30.7% | 26.67 |
| FY31 | 30.7% | 34.86 |
| FY32 | 18.4% ·fade | 41.26 |
| FY33 | 6.0% ·fade | 43.73 |
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.