Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 20 | 20 | 23 | 23 | 24 | 24 | 24 |
| Reserves | 38 | 41 | 47 | 66 | 84 | 129 | 143 | 169 |
| Borrowings | 111 | 106 | 119 | 113 | 120 | 186 | 208 | 262 |
| Other Liabilities | 109 | 126 | 140 | 173 | 218 | 274 | 280 | 338 |
| Total Liabilities | 277 | 294 | 325 | 375 | 444 | 614 | 655 | 793 |
| AssetsFixed Assets | 87 | 84 | 82 | 84 | 89 | 99 | 95 | 109 |
| CWIP | 2 | 4 | 3 | 2 | 5 | 21 | 48 | 63 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 189 | 206 | 240 | 289 | 350 | 493 | 512 | 622 |
| Total Assets | 277 | 294 | 325 | 375 | 444 | 614 | 655 | 793 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | 20 | 30 | 11 | 13 | 38 | -3 | 8 |
| Cash from Investing | -7 | -4 | -3 | -6 | -3 | -13 | -37 | -84 |
| Cash from Financing | -12 | -16 | -27 | -8 | -7 | -24 | 94 | 24 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | 17 | 27 | 9 | 7 | 24 | -34 | -50 |
| 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 (18.0×) and current (12.7×) 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 37.5% growth and a 13× exit, ₹160 only delivers your return if you pay ₹391. The price is currently baking in 17% growth.
EPS grows 37.5%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 37.5% | 17.32 |
| FY28 | 37.5% | 23.82 |
| FY29 | 37.5% | 32.76 |
| FY30 | 37.5% | 45.04 |
| FY31 | 37.5% | 61.93 |
| FY32 | 21.8% ·fade | 75.40 |
| FY33 | 6.0% ·fade | 79.92 |
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.