Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 129 | 166 | 202 | 216 | 229 | 247 | 250 | 264 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 40 | 46 | 46 | 45 | 47 | 51 | 51 | 53 |
| Total Liabilities | 194 | 239 | 275 | 289 | 303 | 326 | 328 | 344 |
| AssetsFixed Assets | 95 | 104 | 128 | 149 | 145 | 138 | 142 | 141 |
| CWIP | 0 | 5 | 3 | 1 | 0 | 5 | 0 | 1 |
| Investments | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| Other Assets | 66 | 98 | 112 | 107 | 126 | 151 | 154 | 169 |
| Total Assets | 194 | 239 | 275 | 289 | 303 | 326 | 328 | 344 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 36 | 37 | 12 | 33 | 30 | 20 | 23 | -11 |
| Cash from Investing | -38 | -44 | -19 | -24 | -24 | 3 | -3 | -5 |
| Cash from Financing | 2 | 6 | 10 | -7 | -10 | -7 | -7 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 7 | -9 | 7 | 4 | 20 | 16 | -20 |
| 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 (12.4×) and current (14.8×) 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 4% growth and a 12× exit, ₹72 only delivers your return if you pay ₹30. The price is currently baking in 22% growth.
EPS grows 4%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.0% | 5.04 |
| FY28 | 4.0% | 5.25 |
| FY29 | 4.0% | 5.46 |
| FY30 | 4.0% | 5.67 |
| FY31 | 4.0% | 5.90 |
| FY32 | 5.0% ·fade | 6.20 |
| FY33 | 6.0% ·fade | 6.57 |
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.