Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 |
| Reserves | 14 | 22 | 27 | 29 | 32 |
| Borrowings | 20 | 28 | 30 | 33 | 30 |
| Other Liabilities | 14 | 10 | 11 | 11 | 12 |
| Total Liabilities | 58 | 70 | 77 | 83 | 82 |
| AssetsFixed Assets | 12 | 12 | 10 | 10 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 1 | 1 |
| Other Assets | 46 | 58 | 66 | 72 | 72 |
| Total Assets | 58 | 70 | 77 | 83 | 82 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 2 | 2 | 4 |
| Cash from Investing | -2 | -1 | -1 | -1 |
| Cash from Financing | -4 | -1 | -4 | -3 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 3 | 1 | 2 | 4 |
| 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 (13.0×) and current (17.4×) 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 13× exit, ₹180 only delivers your return if you pay ₹93. The price is currently baking in 24% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.36 |
| FY28 | 10.0% | 12.50 |
| FY29 | 10.0% | 13.75 |
| FY30 | 10.0% | 15.12 |
| FY31 | 10.0% | 16.64 |
| FY32 | 8.0% ·fade | 17.97 |
| FY33 | 6.0% ·fade | 19.05 |
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.