Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 48 | 60 | 74 | 81 | 99 | 120 | 134 | 151 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 17 | 16 | 20 | 18 | 19 | 29 | 32 | 20 |
| Total Liabilities | 70 | 81 | 98 | 103 | 122 | 153 | 170 | 175 |
| AssetsFixed Assets | 37 | 37 | 36 | 36 | 43 | 45 | 44 | 44 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 19 | 2 | 9 | 20 | 30 | 38 | 49 | 81 |
| Other Assets | 14 | 42 | 53 | 48 | 48 | 70 | 77 | 50 |
| Total Assets | 70 | 81 | 98 | 103 | 122 | 153 | 170 | 175 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 11 | 8 | 16 | -3 | 20 | 8 | 47 |
| Cash from Investing | -4 | -10 | -8 | -14 | 5 | -18 | -3 | -40 |
| Cash from Financing | -1 | -1 | -1 | -2 | -2 | -2 | -4 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 11 | 8 | 16 | -4 | 13 | 5 | 46 |
| 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 (50.5×) and current (66.0×) 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 37.5% growth and a 50× exit, ₹1140 only delivers your return if you pay ₹2,059. The price is currently baking in 24% growth.
EPS grows 37.5%/yr for 5 years, then fades to 6% over 2, exits at 50×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 37.5% | 23.75 |
| FY28 | 37.5% | 32.65 |
| FY29 | 37.5% | 44.90 |
| FY30 | 37.5% | 61.73 |
| FY31 | 37.5% | 84.88 |
| FY32 | 21.8% ·fade | 103.34 |
| FY33 | 6.0% ·fade | 109.54 |
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.