Price
Market Cap
Sector
Commodities
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 |
| Reserves | 114 | 120 | 139 |
| Borrowings | 13 | 12 | 8 |
| Other Liabilities | 27 | 25 | 26 |
| Total Liabilities | 160 | 164 | 179 |
| AssetsFixed Assets | 33 | 33 | 41 |
| CWIP | 7 | 8 | 6 |
| Investments | 42 | 43 | 45 |
| Other Assets | 78 | 80 | 87 |
| Total Assets | 160 | 164 | 179 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | 16 | 25 |
| Cash from Investing | -29 | -13 |
| Cash from Financing | 5 | -12 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | 1 | 15 |
| 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 (0.5×) and current (0.4×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 57.24 |
| FY28 | 10.0% | 62.97 |
| FY29 | 10.0% | 69.27 |
| FY30 | 10.0% | 76.19 |
| FY31 | 10.0% | 83.81 |
| FY32 | 8.0% ·fade | 90.52 |
| FY33 | 6.0% ·fade | 95.95 |
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.