Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 16 | 16 | 16 | 16 | 16 | 16 | 17 |
| Reserves | 15 | 9 | 10 | 10 | 11 | 14 | 14 | 18 |
| Borrowings | 10 | 7 | 13 | 6 | 12 | 6 | 14 | 9 |
| Other Liabilities | 5 | 6 | 5 | 2 | 2 | 4 | 4 | 4 |
| Total Liabilities | 40 | 39 | 44 | 35 | 42 | 40 | 48 | 49 |
| AssetsFixed Assets | 6 | 12 | 11 | 10 | 12 | 10 | 10 | 12 |
| CWIP | 10 | 5 | 6 | 6 | 5 | 5 | 5 | 5 |
| Investments | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Other Assets | 25 | 22 | 28 | 19 | 23 | 25 | 34 | 32 |
| Total Assets | 40 | 39 | 44 | 35 | 42 | 40 | 48 | 49 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | 1 | 4 | 0 | 2 | 2 | 4 | -2 |
| Cash from Investing | -7 | 0 | 1 | 0 | 0 | -7 | 4 | -1 |
| Cash from Financing | -1 | -2 | -4 | 5 | -7 | 5 | -7 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 0 | 2 | -1 | 2 | 2 | 6 | -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 (59.1×) and current (19.5×) 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 69.9% growth and a 19× exit, ₹25 only delivers your return if you pay ₹191. The price is currently baking in 18% growth.
EPS grows 69.9%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 69.9% | 2.19 |
| FY28 | 69.9% | 3.72 |
| FY29 | 69.9% | 6.33 |
| FY30 | 69.9% | 10.75 |
| FY31 | 69.9% | 18.26 |
| FY32 | 38.0% ·fade | 25.19 |
| FY33 | 6.0% ·fade | 26.70 |
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.