Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 18 | 25 | 25 | 25 | 25 |
| Reserves | 6 | 19 | 19 | 13 | 59 | 74 | 80 | 93 |
| Borrowings | 5 | 15 | 25 | 32 | 11 | 11 | 12 | 3 |
| Other Liabilities | 5 | 11 | 7 | 12 | 5 | 5 | 4 | 13 |
| Total Liabilities | 18 | 47 | 53 | 74 | 100 | 115 | 120 | 134 |
| AssetsFixed Assets | 10 | 12 | 37 | 38 | 46 | 48 | 47 | 46 |
| CWIP | 1 | 12 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 13 | 14 | 25 | 14 |
| Other Assets | 6 | 22 | 16 | 34 | 40 | 53 | 48 | 73 |
| Total Assets | 18 | 47 | 53 | 74 | 100 | 115 | 120 | 134 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 4 | 22 | -8 | 8 | 21 | -3 |
| Cash from Investing | 0 | -14 | -13 | -3 | -22 | -4 | -3 |
| Cash from Financing | 0 | 11 | -9 | 11 | 15 | -7 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -11 | 1 | -12 | -1 | 16 | -3 |
| 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 (6.1×) and current (5.0×) 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 10% growth and a 5× exit, ₹68 only delivers your return if you pay ₹47. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.97 |
| FY28 | 10.0% | 16.47 |
| FY29 | 10.0% | 18.11 |
| FY30 | 10.0% | 19.93 |
| FY31 | 10.0% | 21.92 |
| FY32 | 8.0% ·fade | 23.67 |
| FY33 | 6.0% ·fade | 25.09 |
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.