Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 |
| Reserves | 169 | 172 | 280 | 412 | 500 | 528 | 579 | 591 |
| Borrowings | 10 | 29 | 38 | 58 | 76 | 94 | 100 | 114 |
| Other Liabilities | 142 | 155 | 163 | 101 | 109 | 104 | 117 | 106 |
| Total Liabilities | 328 | 363 | 488 | 578 | 692 | 734 | 804 | 819 |
| AssetsFixed Assets | 52 | 210 | 221 | 218 | 214 | 337 | 337 | 335 |
| CWIP | 102 | 0 | 3 | 57 | 117 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 175 | 153 | 264 | 303 | 362 | 398 | 467 | 484 |
| Total Assets | 328 | 363 | 488 | 578 | 692 | 734 | 804 | 819 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 6 | 59 | 11 | -19 | -8 | -9 | -34 |
| Cash from Investing | -24 | -102 | -65 | -23 | -71 | -74 | -21 | -21 |
| Cash from Financing | 100 | 10 | 2 | 78 | 50 | 89 | 21 | 62 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -37 | -85 | -6 | -14 | -82 | -76 | -32 | -51 |
| 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 (72.0×) and current (29.1×) 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 -15.5% growth and a 29× exit, ₹220 only delivers your return if you pay ₹36. The price is currently baking in 18% growth.
EPS grows -15.5%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -15.5% | 6.38 |
| FY28 | -15.5% | 5.39 |
| FY29 | -15.5% | 4.56 |
| FY30 | -15.5% | 3.85 |
| FY31 | -15.5% | 3.25 |
| FY32 | -4.8% ·fade | 3.10 |
| FY33 | 6.0% ·fade | 3.28 |
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.