India's top polystyrene & EPS maker, running twin styrenics plants in Maharashtra and Tamil Nadu.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 96 | 94 | 38 | 38 | 38 | 38 | 38 | 38 |
| Reserves | 577 | 971 | 1.5k | 1.8k | 2.0k | 2.2k | 2.2k | 2.3k |
| Borrowings | 29 | 41 | 37 | 17 | 114 | 130 | 140 | 126 |
| Other Liabilities | 552 | 649 | 725 | 870 | 932 | 1.1k | 922 | 970 |
| Total Liabilities | 1.3k | 1.8k | 2.3k | 2.7k | 3.1k | 3.4k | 3.3k | 3.5k |
| AssetsFixed Assets | 371 | 359 | 337 | 527 | 769 | 813 | 1.5k | 1.5k |
| CWIP | 8 | 9 | 179 | 108 | 233 | 582 | 41 | 74 |
| Investments | 135 | 470 | 484 | 563 | 572 | 435 | 235 | 324 |
| Other Assets | 741 | 917 | 1.3k | 1.5k | 1.5k | 1.6k | 1.5k | 1.6k |
| Total Assets | 1.3k | 1.8k | 2.3k | 2.7k | 3.1k | 3.4k | 3.3k | 3.5k |
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 (32.1×) and current (27.0×) 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 -13.1% growth and a 27× exit, ₹694 only delivers your return if you pay ₹132. The price is currently baking in 18% growth.
EPS grows -13.1%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -13.1% | 22.31 |
| FY28 | -13.1% | 19.38 |
| FY29 | -13.1% | 16.85 |
| FY30 | -13.1% | 14.64 |
| FY31 | -13.1% | 12.72 |
| FY32 | -3.6% ·fade | 12.27 |
| FY33 | 6.0% ·fade | 13.01 |
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.