Specialty chemicals maker for home & personal care, textiles and animal health, built via Unitop and Tristar acquisitions.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 277 | 398 | 794 | 904 | 1.0k | 1.2k | 1.2k | 1.3k |
| Borrowings | 67 | 0 | 8 | 74 | 119 | 218 | 353 | 436 |
| Other Liabilities | 118 | 152 | 442 | 375 | 401 | 482 | 484 | 505 |
| Total Liabilities | 471 | 561 | 1.3k | 1.4k | 1.6k | 1.9k | 2.1k | 2.3k |
| AssetsFixed Assets | 94 | 181 | 607 | 585 | 578 | 598 | 630 | 784 |
| CWIP | 22 | 0 | 1 | 16 | 47 | 140 | 247 | 173 |
| Investments | 18 | 0 | 36 | 51 | 63 | 84 | 20 | 62 |
| Other Assets | 338 | 379 | 611 | 712 | 880 | 1.1k | 1.2k | 1.3k |
| Total Assets | 471 | 561 | 1.3k | 1.4k | 1.6k | 1.9k | 2.1k | 2.3k |
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 (29.9×) and current (24.1×) 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 6.6% growth and a 24× exit, ₹561 only delivers your return if you pay ₹325. The price is currently baking in 18% growth.
EPS grows 6.6%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.6% | 24.78 |
| FY28 | 6.6% | 26.42 |
| FY29 | 6.6% | 28.16 |
| FY30 | 6.6% | 30.02 |
| FY31 | 6.6% | 32.00 |
| FY32 | 6.3% ·fade | 34.02 |
| FY33 | 6.0% ·fade | 36.06 |
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.