Makes premium wood coatings & decorative paints; exclusive India licensee of Italy's Sirca brand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 27 | 27 | 27 | 27 | 55 | 55 | 57 | 57 |
| Reserves | 157 | 174 | 198 | 238 | 254 | 295 | 386 | 418 |
| Borrowings | 0 | 13 | 0 | 0 | 0 | 50 | 45 | 32 |
| Other Liabilities | 25 | 40 | 37 | 47 | 42 | 51 | 71 | 81 |
| Total Liabilities | 210 | 255 | 262 | 312 | 351 | 451 | 560 | 589 |
| AssetsFixed Assets | 50 | 41 | 53 | 54 | 58 | 164 | 174 | 174 |
| CWIP | 0 | 2 | 1 | 5 | 6 | 0 | 0 | 10 |
| Investments | 0 | 0 | 0 | 0 | 44 | 2 | 55 | 57 |
| Other Assets | 160 | 212 | 208 | 252 | 243 | 285 | 330 | 348 |
| Total Assets | 210 | 255 | 262 | 312 | 351 | 451 | 560 | 589 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | -8 | 19 | 35 | -19 | 42 | 54 | 44 |
| Cash from Investing | -71 | 5 | 15 | -11 | 9 | -21 | -45 | -70 |
| Cash from Financing | 68 | -8 | 0 | -17 | -6 | -8 | -8 | 39 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | -29 | 26 | 19 | -29 | 32 | -53 | 17 |
| 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 (39.7×) and current (35.7×) 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 12.2% growth and a 36× exit, ₹412 only delivers your return if you pay ₹321. The price is currently baking in 17% growth.
EPS grows 12.2%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.2% | 12.96 |
| FY28 | 12.2% | 14.54 |
| FY29 | 12.2% | 16.31 |
| FY30 | 12.2% | 18.30 |
| FY31 | 12.2% | 20.54 |
| FY32 | 9.1% ·fade | 22.41 |
| FY33 | 6.0% ·fade | 23.75 |
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.