Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 108 | 144 | 216 | 250 | 292 | 327 | 346 | 375 |
| Borrowings | 47 | 58 | 41 | 54 | 59 | 98 | 81 | 104 |
| Other Liabilities | 51 | 14 | 10 | 63 | 56 | 36 | 49 | 43 |
| Total Liabilities | 215 | 226 | 277 | 377 | 416 | 469 | 486 | 531 |
| AssetsFixed Assets | 8 | 42 | 42 | 38 | 42 | 42 | 42 | 55 |
| CWIP | 29 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Investments | 86 | 115 | 187 | 228 | 259 | 303 | 322 | 329 |
| Other Assets | 92 | 68 | 48 | 110 | 115 | 124 | 117 | 147 |
| Total Assets | 215 | 226 | 277 | 377 | 416 | 469 | 486 | 531 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 8 | 2 | 21 | -3 | 0 | -24 | -10 |
| Cash from Investing | -1 | -30 | -7 | -5 | -5 | -7 | -15 | 5 |
| Cash from Financing | 10 | 23 | 5 | -16 | 7 | 8 | 37 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -10 | -23 | -5 | 19 | 6 | -14 | -28 | -27 |
| 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 (5.7×) and current (3.7×) 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 3.6% growth and a 4× exit, ₹183 only delivers your return if you pay ₹98. The price is currently baking in 16% growth.
EPS grows 3.6%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 3.6% | 50.95 |
| FY28 | 3.6% | 52.78 |
| FY29 | 3.6% | 54.68 |
| FY30 | 3.6% | 56.65 |
| FY31 | 3.6% | 58.69 |
| FY32 | 4.8% ·fade | 61.51 |
| FY33 | 6.0% ·fade | 65.20 |
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.