Price
Market Cap
Sector
Commodities
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 8 | 12 |
| Reserves | 3 | 8 | 31 | 96 |
| Borrowings | 3 | 7 | 0 | 1 |
| Other Liabilities | 4 | 3 | 5 | 7 |
| Total Liabilities | 15 | 23 | 44 | 116 |
| AssetsFixed Assets | 0 | 0 | 2 | 16 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 37 |
| Other Assets | 15 | 23 | 42 | 63 |
| Total Assets | 15 | 23 | 44 | 116 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 1 | -1 | -11 |
| Cash from Investing | 0 | -0 | -65 |
| Cash from Financing | -0 | 4 | 80 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 1 | -1 | -27 |
| 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 (7.9×) and current (4.6×) 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 5× exit, ₹78 only delivers your return if you pay ₹58. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.57 |
| FY28 | 10.0% | 20.42 |
| FY29 | 10.0% | 22.47 |
| FY30 | 10.0% | 24.71 |
| FY31 | 10.0% | 27.19 |
| FY32 | 8.0% ·fade | 29.36 |
| FY33 | 6.0% ·fade | 31.12 |
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.