Gurugram chemicals conglomerate making fluorochemicals, specialty chemicals, packaging films and technical textiles across 16 plants in 4 countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 58 | 60 | 297 | 297 | 297 | 297 | 297 | 297 |
| Reserves | 4.9k | 6.8k | 8.3k | 10.0k | 11.2k | 12.3k | 13.0k | 13.7k |
| Borrowings | 4.1k | 3.5k | 3.7k | 4.5k | 5.0k | 4.7k | 4.6k | 5.1k |
| Other Liabilities | 1.8k | 2.6k | 3.5k | 3.9k | 3.9k | 4.2k | 4.4k | 5.0k |
| Total Liabilities | 10.9k | 12.9k | 15.8k | 18.7k | 20.5k | 21.5k | 22.3k | 24.1k |
| AssetsFixed Assets | 6.4k | 7.8k | 8.4k | 10.1k | 13.2k | 13.7k | 13.9k | 13.9k |
| CWIP | 1.4k | 772 | 1.7k | 2.4k | 805 | 811 | 1.2k | 1.9k |
| Investments | 203 | 417 | 321 | 494 | 527 | 827 | 537 | 687 |
| Other Assets | 2.9k | 3.9k | 5.3k | 5.8k | 5.9k | 6.2k | 6.6k | 7.6k |
| Total Assets | 10.9k | 12.9k | 15.8k | 18.7k | 20.5k | 21.5k | 22.3k | 24.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 896 | 1.3k | 1.8k | 2.1k | 2.9k | 2.1k | 2.5k | 2.6k |
| Cash from Investing | -1.0k | -1.2k | -1.5k | -1.6k | -3.0k | -2.2k | -1.5k | -1.6k |
| Cash from Financing | 246 | -199 | -251 | -207 | 220 | -72 | -1.1k | -708 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -157 | -69 | 567 | 289 | 50 | -108 | 1.3k | 747 |
| 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 (51.5×) and current (37.2×) 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 37× exit, ₹2710 only delivers your return if you pay ₹822. The price is currently baking in 18% growth.
EPS grows -5.3%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.3% | 69.06 |
| FY28 | -5.3% | 65.40 |
| FY29 | -5.3% | 61.94 |
| FY30 | -5.3% | 58.66 |
| FY31 | -5.3% | 55.55 |
| FY32 | 0.3% ·fade | 55.74 |
| FY33 | 6.0% ·fade | 59.09 |
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.