India's largest plastics-component exporter, making precision injection-moulded parts for global OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 358 | 392 | 450 | 538 | 626 | 707 |
| Borrowings | 175 | 188 | 209 | 188 | 189 | 177 |
| Other Liabilities | 135 | 103 | 114 | 197 | 230 | 253 |
| Total Liabilities | 677 | 693 | 782 | 933 | 1.1k | 1.1k |
| AssetsFixed Assets | 333 | 367 | 473 | 501 | 556 | 620 |
| CWIP | 29 | 68 | 20 | 18 | 21 | 29 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 316 | 257 | 289 | 414 | 478 | 498 |
| Total Assets | 677 | 693 | 782 | 933 | 1.1k | 1.1k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 55 | 90 | 92 | 110 | 226 |
| Cash from Investing | -129 | -101 | -94 | -71 | -185 |
| Cash from Financing | 108 | -5 | 5 | -42 | -39 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -66 | -22 | -3 | 38 | 41 |
| 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 (59.2×) and current (76.0×) 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 68% growth and a 59× exit, ₹2761 only delivers your return if you pay ₹15,652. The price is currently baking in 23% growth.
EPS grows 68%/yr for 5 years, then fades to 6% over 2, exits at 59×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 68.0% | 61.00 |
| FY28 | 68.0% | 102.48 |
| FY29 | 68.0% | 172.17 |
| FY30 | 68.0% | 289.24 |
| FY31 | 68.0% | 485.93 |
| FY32 | 37.0% ·fade | 665.72 |
| FY33 | 6.0% ·fade | 705.67 |
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.