Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 37 | 37 | 37 | 37 |
| Reserves | 105 | 119 | 117 | 125 | 135 | 143 |
| Borrowings | 50 | 88 | 87 | 116 | 120 | 123 |
| Other Liabilities | 26 | 45 | 41 | 43 | 47 | 38 |
| Total Liabilities | 192 | 263 | 281 | 320 | 339 | 342 |
| AssetsFixed Assets | 105 | 126 | 122 | 128 | 139 | 139 |
| CWIP | 2 | 0 | 0 | 2 | 2 | 0 |
| Investments | 0 | 2 | 6 | 0 | 0 | 42 |
| Other Assets | 85 | 135 | 152 | 190 | 197 | 161 |
| Total Assets | 192 | 263 | 281 | 320 | 339 | 342 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 14 | 21 | 18 | 19 |
| Cash from Investing | -19 | -39 | -34 | -36 | -20 |
| Cash from Financing | 18 | 33 | 7 | 22 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -42 | -17 | 2 | -4 | 7 |
| 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 (23.1×) and current (8.3×) 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 17.4% growth and a 8× exit, ₹19 only delivers your return if you pay ₹19. The price is currently baking in 18% growth.
EPS grows 17.4%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.4% | 2.74 |
| FY28 | 17.4% | 3.21 |
| FY29 | 17.4% | 3.77 |
| FY30 | 17.4% | 4.43 |
| FY31 | 17.4% | 5.20 |
| FY32 | 11.7% ·fade | 5.80 |
| FY33 | 6.0% ·fade | 6.15 |
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.