Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 11 | 12 | 12 | 14 |
| Reserves | 30 | 33 | 38 | 42 | 50 | 72 | 77 | 92 |
| Borrowings | 53 | 63 | 103 | 87 | 84 | 118 | 118 | 121 |
| Other Liabilities | 32 | 28 | 34 | 40 | 52 | 50 | 51 | 66 |
| Total Liabilities | 125 | 134 | 184 | 179 | 197 | 252 | 259 | 293 |
| AssetsFixed Assets | 48 | 54 | 63 | 73 | 80 | 83 | 91 | 104 |
| CWIP | 0 | 1 | 1 | 4 | 0 | 6 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Other Assets | 77 | 79 | 120 | 102 | 118 | 163 | 168 | 186 |
| Total Assets | 125 | 134 | 184 | 179 | 197 | 252 | 259 | 293 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 12 | 7 | 6 | 15 | 21 | -12 | 20 |
| Cash from Investing | -5 | -6 | -10 | -14 | -19 | -10 | -24 | -24 |
| Cash from Financing | -6 | -6 | 4 | 33 | -21 | -12 | 35 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 6 | -4 | -8 | -4 | 12 | -28 | -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 (7.6×) and current (5.7×) 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 6× exit, ₹80 only delivers your return if you pay ₹58. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.38 |
| FY28 | 10.0% | 16.92 |
| FY29 | 10.0% | 18.61 |
| FY30 | 10.0% | 20.47 |
| FY31 | 10.0% | 22.51 |
| FY32 | 8.0% ·fade | 24.32 |
| FY33 | 6.0% ·fade | 25.78 |
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.