Price
Market Cap
Sector
Industrials
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 |
| Reserves | 7 | 9 | 10 | 13 |
| Borrowings | 6 | 14 | 14 | 27 |
| Other Liabilities | 3 | 15 | 15 | 29 |
| Total Liabilities | 19 | 40 | 41 | 71 |
| AssetsFixed Assets | 2 | 4 | 4 | 13 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 2 |
| Other Assets | 16 | 36 | 37 | 57 |
| Total Assets | 19 | 40 | 41 | 71 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -10 | -5 | 3 |
| Cash from Investing | -1 | -2 | -13 |
| Cash from Financing | 11 | 7 | 11 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -11 | -7 | -5 |
| 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 (10.3×) and current (7.3×) 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 7× exit, ₹175 only delivers your return if you pay ₹116. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 26.33 |
| FY28 | 10.0% | 28.97 |
| FY29 | 10.0% | 31.86 |
| FY30 | 10.0% | 35.05 |
| FY31 | 10.0% | 38.56 |
| FY32 | 8.0% ·fade | 41.64 |
| FY33 | 6.0% ·fade | 44.14 |
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.