Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 18 | 18 | 18 | 18 |
| Reserves | 15 | 18 | 27 | 40 | 76 | 80 | 87 | 93 |
| Borrowings | 19 | 22 | 16 | 20 | 18 | 18 | 24 | 25 |
| Other Liabilities | 11 | 14 | 19 | 31 | 19 | 15 | 19 | 21 |
| Total Liabilities | 48 | 56 | 65 | 93 | 131 | 131 | 148 | 157 |
| AssetsFixed Assets | 22 | 22 | 26 | 34 | 62 | 60 | 76 | 83 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 13 | 9 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 26 | 34 | 39 | 59 | 68 | 58 | 62 | 64 |
| Total Assets | 48 | 56 | 65 | 93 | 131 | 131 | 148 | 157 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | 0 | 11 | 11 | 8 | 3 | 18 |
| Cash from Investing | -6 | -1 | -5 | -11 | -31 | -15 | -25 |
| Cash from Financing | -3 | 2 | -7 | 2 | 36 | -1 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | -1 | 5 | 0 | -24 | -12 | -8 |
| 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 (17.5×) and current (27.6×) 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 18× exit, ₹266 only delivers your return if you pay ₹120. The price is currently baking in 27% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.59 |
| FY28 | 10.0% | 11.65 |
| FY29 | 10.0% | 12.82 |
| FY30 | 10.0% | 14.10 |
| FY31 | 10.0% | 15.51 |
| FY32 | 8.0% ·fade | 16.75 |
| FY33 | 6.0% ·fade | 17.75 |
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.