Integrated Indian manufacturer of dye intermediates, reactive dyes, acids and fertilisers (SSP, NPK).
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 275 | 308 | 365 | 406 | 442 | 507 | 546 | 578 |
| Borrowings | 51 | 58 | 94 | 70 | 108 | 103 | 153 | 130 |
| Other Liabilities | 80 | 89 | 134 | 149 | 128 | 225 | 169 | 231 |
| Total Liabilities | 437 | 486 | 624 | 657 | 710 | 867 | 900 | 970 |
| AssetsFixed Assets | 164 | 175 | 195 | 313 | 295 | 308 | 296 | 305 |
| CWIP | 52 | 81 | 110 | 0 | 42 | 54 | 89 | 149 |
| Investments | 59 | 65 | 77 | 95 | 118 | 94 | 153 | 141 |
| Other Assets | 163 | 165 | 243 | 249 | 254 | 411 | 362 | 375 |
| Total Assets | 437 | 486 | 624 | 657 | 710 | 867 | 900 | 970 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 56 | 76 | 41 | 42 | 50 | 16 | 38 | 102 |
| Cash from Investing | -40 | -61 | -33 | -63 | -38 | -58 | -35 | -128 |
| Cash from Financing | -15 | -14 | -7 | 31 | -22 | 38 | 0 | 25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 33 | 33 | 8 | -16 | 24 | -30 | -9 | -14 |
| 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 (16.5×) and current (18.3×) 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 23.7% growth and a 17× exit, ₹396 only delivers your return if you pay ₹489. The price is currently baking in 19% growth.
EPS grows 23.7%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.7% | 26.82 |
| FY28 | 23.7% | 33.17 |
| FY29 | 23.7% | 41.04 |
| FY30 | 23.7% | 50.76 |
| FY31 | 23.7% | 62.79 |
| FY32 | 14.8% ·fade | 72.12 |
| FY33 | 6.0% ·fade | 76.44 |
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.