Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 8 | 8 | 11 | 22 | 22 |
| Reserves | 3 | 4 | 5 | 9 | 25 | 98 | 88 | 116 |
| Borrowings | 16 | 15 | 17 | 14 | 57 | 57 | 88 | 176 |
| Other Liabilities | 13 | 10 | 34 | 61 | 60 | 138 | 125 | 166 |
| Total Liabilities | 37 | 35 | 61 | 91 | 149 | 304 | 324 | 479 |
| AssetsFixed Assets | 8 | 10 | 8 | 8 | 7 | 6 | 6 | 24 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other Assets | 29 | 25 | 53 | 83 | 142 | 298 | 305 | 445 |
| Total Assets | 37 | 35 | 61 | 91 | 149 | 304 | 324 | 479 |
| Line item | FY15 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 0 | 4 | -2 | 10 | -35 | -47 | -78 |
| Cash from Investing | — | -1 | -2 | 0 | -1 | 0 | 0 | -29 |
| Cash from Financing | — | 1 | -2 | 1 | -7 | 44 | 45 | 108 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | -1 | 2 | -3 | 9 | -35 | -47 | -108 |
| 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 (9.0×) and current (5.1×) 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 5× exit, ₹133 only delivers your return if you pay ₹90. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 28.57 |
| FY28 | 10.0% | 31.42 |
| FY29 | 10.0% | 34.57 |
| FY30 | 10.0% | 38.02 |
| FY31 | 10.0% | 41.82 |
| FY32 | 8.0% ·fade | 45.17 |
| FY33 | 6.0% ·fade | 47.88 |
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.