Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 1 | 1 | 15 | 19 | 19 |
| Reserves | 4 | 8 | 13 | 25 | 24 | 62 | 65 |
| Borrowings | 2 | 2 | 4 | 7 | 17 | 6 | 5 |
| Other Liabilities | 34 | 51 | 57 | 47 | 42 | 29 | 50 |
| Total Liabilities | 40 | 62 | 76 | 79 | 97 | 116 | 139 |
| AssetsFixed Assets | 1 | 5 | 5 | 5 | 5 | 4 | 20 |
| CWIP | 0 | 0 | 0 | 1 | 5 | 6 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 39 | 57 | 71 | 74 | 88 | 105 | 112 |
| Total Assets | 40 | 62 | 76 | 79 | 97 | 116 | 139 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 3 | -3 | 0 | -3 | -8 |
| Cash from Investing | -2 | -2 | 0 | -2 | -6 | -17 |
| Cash from Financing | 1 | 1 | 2 | 2 | 9 | 24 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | -1 | -3 | -1 | -6 | -27 |
| 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 (0.6×) and current (0.9×) 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 1× exit, ₹64 only delivers your return if you pay ₹48. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 75.95 |
| FY28 | 10.0% | 83.55 |
| FY29 | 10.0% | 91.91 |
| FY30 | 10.0% | 101.10 |
| FY31 | 10.0% | 111.21 |
| FY32 | 8.0% ·fade | 120.10 |
| FY33 | 6.0% ·fade | 127.31 |
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.