Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 44 | 60 | 60 |
| Reserves | 34 | 44 | 62 | 106 | 314 | 330 |
| Borrowings | 110 | 140 | 203 | 211 | 204 | 187 |
| Other Liabilities | 11 | 53 | 64 | 85 | 130 | 110 |
| Total Liabilities | 156 | 238 | 330 | 446 | 708 | 688 |
| AssetsFixed Assets | 11 | 62 | 82 | 81 | 85 | 185 |
| CWIP | 35 | 0 | 0 | 23 | 61 | 9 |
| Investments | 0 | 1 | 1 | 1 | 1 | 0 |
| Other Assets | 110 | 175 | 248 | 342 | 561 | 494 |
| Total Assets | 156 | 238 | 330 | 446 | 708 | 688 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -47 | 20 | 2 | 18 | -14 |
| Cash from Investing | -33 | -39 | -47 | -44 | -150 |
| Cash from Financing | 80 | 18 | 44 | 41 | 153 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -82 | -8 | -34 | -22 | -130 |
| 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 (23.3×) and current (24.7×) 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 12.7% growth and a 23× exit, ₹147 only delivers your return if you pay ₹109. The price is currently baking in 19% growth.
EPS grows 12.7%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.7% | 6.72 |
| FY28 | 12.7% | 7.57 |
| FY29 | 12.7% | 8.53 |
| FY30 | 12.7% | 9.61 |
| FY31 | 12.7% | 10.84 |
| FY32 | 9.3% ·fade | 11.85 |
| FY33 | 6.0% ·fade | 12.56 |
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.