Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 3 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 1 | 1 | 2 | 9 | 10 | 11 | 11 | 11 |
| Borrowings | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 2 |
| Other Liabilities | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 6 |
| Total Liabilities | 7 | 7 | 11 | 19 | 20 | 22 | 22 | 23 |
| AssetsFixed Assets | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Other Assets | 5 | 5 | 9 | 17 | 18 | 20 | 20 | 18 |
| Total Assets | 7 | 7 | 11 | 19 | 20 | 22 | 22 | 23 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 1 | -4 | -4 | -1 | -0 | 1 |
| Cash from Investing | 0 | -1 | -0 | -0 | -0 | -0 | -0 |
| Cash from Financing | -0 | -0 | 4 | 7 | -0 | 0 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | -4 | -4 | -1 | -0 | 1 |
| 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 (6.5×) and current (5.9×) 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, ₹17 only delivers your return if you pay ₹12. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.23 |
| FY28 | 10.0% | 3.56 |
| FY29 | 10.0% | 3.91 |
| FY30 | 10.0% | 4.30 |
| FY31 | 10.0% | 4.73 |
| FY32 | 8.0% ·fade | 5.11 |
| FY33 | 6.0% ·fade | 5.42 |
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.