Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 49 | 51 | 52 | 55 | 59 | 65 | 67 | 70 |
| Borrowings | 24 | 22 | 28 | 18 | 15 | 21 | 15 | 14 |
| Other Liabilities | 9 | 16 | 14 | 19 | 24 | 24 | 18 | 16 |
| Total Liabilities | 93 | 100 | 107 | 103 | 110 | 122 | 112 | 111 |
| AssetsFixed Assets | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 34 |
| CWIP | 0 | 0 | 2 | 2 | 2 | 1 | 3 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 66 | 74 | 79 | 75 | 83 | 95 | 84 | 78 |
| Total Assets | 93 | 100 | 107 | 103 | 110 | 122 | 112 | 111 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 5 | 4 | -2 | 16 | 6 | -8 | 18 |
| Cash from Investing | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -7 |
| Cash from Financing | -4 | -4 | -4 | 4 | -13 | -4 | 5 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 4 | 3 | -4 | 15 | 5 | -9 | 10 |
| 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 (32.6×) and current (23.2×) 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 5.3% growth and a 23× exit, ₹99 only delivers your return if you pay ₹54. The price is currently baking in 18% growth.
EPS grows 5.3%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.3% | 4.50 |
| FY28 | 5.3% | 4.73 |
| FY29 | 5.3% | 4.99 |
| FY30 | 5.3% | 5.25 |
| FY31 | 5.3% | 5.53 |
| FY32 | 5.6% ·fade | 5.84 |
| FY33 | 6.0% ·fade | 6.19 |
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.