Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 16 | 22 | 22 | 22 |
| Reserves | 17 | 5 | 24 | 29 | 29 |
| Borrowings | 20 | 24 | 17 | 21 | 20 |
| Other Liabilities | 12 | 7 | 7 | 12 | 7 |
| Total Liabilities | 49 | 52 | 70 | 83 | 77 |
| AssetsFixed Assets | 19 | 19 | 27 | 27 | 26 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 6 | 7 | 7 | 7 |
| Other Assets | 24 | 26 | 37 | 49 | 44 |
| Total Assets | 49 | 52 | 70 | 83 | 77 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | -3 | 1 | 1 |
| Cash from Investing | -7 | -2 | -10 | -1 |
| Cash from Financing | 1 | 3 | 10 | 3 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -3 | -5 | -9 | -0 |
| 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 (7.3×) and current (6.3×) 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 6× exit, ₹32 only delivers your return if you pay ₹21. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.58 |
| FY28 | 10.0% | 6.13 |
| FY29 | 10.0% | 6.75 |
| FY30 | 10.0% | 7.42 |
| FY31 | 10.0% | 8.17 |
| FY32 | 8.0% ·fade | 8.82 |
| FY33 | 6.0% ·fade | 9.35 |
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.