Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 9 | 11 | 11 | 11 |
| Reserves | 15 | 17 | 19 | 29 | 33 | 61 | 65 | 70 |
| Borrowings | 12 | 8 | 8 | 1 | 0 | 1 | 6 | 0 |
| Other Liabilities | 10 | 12 | 14 | 12 | 10 | 8 | 12 | 10 |
| Total Liabilities | 39 | 39 | 42 | 44 | 52 | 81 | 93 | 91 |
| AssetsFixed Assets | 15 | 16 | 15 | 14 | 18 | 21 | 19 | 25 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 5 |
| Investments | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 2 |
| Other Assets | 25 | 24 | 28 | 29 | 33 | 57 | 70 | 59 |
| Total Assets | 39 | 39 | 42 | 44 | 52 | 81 | 93 | 91 |
| Line item | FY16 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 6 | 7 | 2 | 13 | 6 | 4 | 8 |
| Cash from Investing | 2 | 1 | -3 | -1 | -2 | -6 | -7 | -11 |
| Cash from Financing | -5 | -8 | -5 | -2 | -7 | -2 | 21 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 6 | 5 | 1 | 11 | 1 | -4 | -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 (9.5×) and current (8.6×) 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 9× exit, ₹153 only delivers your return if you pay ₹110. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.48 |
| FY28 | 10.0% | 21.43 |
| FY29 | 10.0% | 23.57 |
| FY30 | 10.0% | 25.93 |
| FY31 | 10.0% | 28.52 |
| FY32 | 8.0% ·fade | 30.80 |
| FY33 | 6.0% ·fade | 32.65 |
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.