Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 18 | 24 | 24 | 24 |
| Reserves | 14 | 15 | 16 | 24 | 24 | 89 | 94 | 99 |
| Borrowings | 20 | 24 | 27 | 24 | 32 | 5 | 5 | 28 |
| Other Liabilities | 18 | 9 | 16 | 10 | 17 | 11 | 24 | 18 |
| Total Liabilities | 53 | 49 | 61 | 58 | 91 | 129 | 147 | 169 |
| AssetsFixed Assets | 19 | 18 | 19 | 18 | 19 | 19 | 19 | 19 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
| Other Assets | 34 | 31 | 42 | 40 | 72 | 110 | 128 | 143 |
| Total Assets | 53 | 49 | 61 | 58 | 91 | 129 | 147 | 169 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | -1 | 4 | 4 | -8 | -9 | -18 |
| Cash from Investing | — | -1 | -2 | 0 | -2 | -1 | -8 |
| Cash from Financing | — | 1 | 1 | -6 | -3 | 55 | 21 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | -2 | 1 | 4 | -10 | -11 | -20 |
| 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 (4.5×) and current (7.7×) 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 10% growth and a 4× exit, ₹73 only delivers your return if you pay ₹26. The price is currently baking in 32% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.37 |
| FY28 | 10.0% | 11.41 |
| FY29 | 10.0% | 12.55 |
| FY30 | 10.0% | 13.81 |
| FY31 | 10.0% | 15.19 |
| FY32 | 8.0% ·fade | 16.40 |
| FY33 | 6.0% ·fade | 17.39 |
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.