Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 34 | 34 | 34 | 34 | 34 | 69 | 69 | 84 |
| Reserves | 26 | 28 | 36 | 47 | 78 | 83 | 108 | 280 |
| Borrowings | 77 | 73 | 92 | 80 | 80 | 102 | 88 | 69 |
| Other Liabilities | 100 | 118 | 128 | 136 | 132 | 167 | 184 | 168 |
| Total Liabilities | 237 | 253 | 291 | 297 | 324 | 420 | 449 | 600 |
| AssetsFixed Assets | 54 | 57 | 57 | 53 | 70 | 70 | 68 | 71 |
| CWIP | 3 | 0 | 1 | 15 | 0 | 2 | 0 | 4 |
| Investments | 1 | 2 | 4 | 5 | 0 | 3 | 4 | 0 |
| Other Assets | 178 | 194 | 229 | 224 | 253 | 346 | 376 | 525 |
| Total Assets | 237 | 253 | 291 | 297 | 324 | 420 | 449 | 600 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 15 | -2 | 25 | 31 | 7 | 32 |
| Cash from Investing | -4 | -3 | -6 | -13 | -6 | -12 | -42 |
| Cash from Financing | -14 | -13 | 8 | -12 | -25 | 5 | 112 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 14 | 11 | -7 | 6 | 21 | -1 | 19 |
| 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 (15.8×) and current (20.5×) 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 16× exit, ₹133 only delivers your return if you pay ₹72. The price is currently baking in 23% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 7.13 |
| FY28 | 10.0% | 7.84 |
| FY29 | 10.0% | 8.62 |
| FY30 | 10.0% | 9.49 |
| FY31 | 10.0% | 10.44 |
| FY32 | 8.0% ·fade | 11.27 |
| FY33 | 6.0% ·fade | 11.95 |
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.