Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 8 | 16 | 16 |
| Reserves | 14 | 15 | 19 | 26 | 56 | 107 | 124 | 124 |
| Borrowings | 6 | 3 | 29 | 32 | 34 | 21 | 14 | 14 |
| Other Liabilities | 6 | 8 | 11 | 12 | 14 | 16 | 57 | 63 |
| Total Liabilities | 32 | 34 | 67 | 77 | 111 | 152 | 211 | 217 |
| AssetsFixed Assets | 7 | 6 | 9 | 7 | 8 | 13 | 56 | 64 |
| CWIP | 0 | 1 | 20 | 24 | 27 | 71 | 39 | 46 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 25 | 27 | 38 | 46 | 76 | 68 | 116 | 107 |
| Total Assets | 32 | 34 | 67 | 77 | 111 | 152 | 211 | 217 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 5 | 4 | -2 | 1 | 2 | 1 | -22 |
| Cash from Investing | -0 | -1 | -1 | -23 | -4 | -4 | -50 | -33 |
| Cash from Financing | -4 | -4 | -3 | 25 | 3 | 24 | 27 | 55 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 4 | 3 | -25 | -3 | -2 | -50 | -49 |
| 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 (214.4×) and current (185.7×) 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 -0.7% growth and a 186× exit, ₹158 only delivers your return if you pay ₹62. The price is currently baking in 18% growth.
EPS grows -0.7%/yr for 5 years, then fades to 6% over 2, exits at 186×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.7% | 0.84 |
| FY28 | -0.7% | 0.84 |
| FY29 | -0.7% | 0.83 |
| FY30 | -0.7% | 0.83 |
| FY31 | -0.7% | 0.82 |
| FY32 | 2.7% ·fade | 0.84 |
| FY33 | 6.0% ·fade | 0.89 |
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.