Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 294 | 371 | 553 | 734 | 785 | 905 | 993 | 959 |
| Borrowings | 57 | 72 | 28 | 16 | 5 | 15 | 13 | 11 |
| Other Liabilities | 76 | 59 | 189 | 174 | 100 | 121 | 133 | 119 |
| Total Liabilities | 445 | 519 | 787 | 941 | 907 | 1.1k | 1.2k | 1.1k |
| AssetsFixed Assets | 161 | 134 | 130 | 105 | 103 | 112 | 111 | 111 |
| CWIP | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 18 | 50 | 164 | 268 | 253 | 366 | 407 | 324 |
| Other Assets | 262 | 334 | 494 | 568 | 551 | 580 | 638 | 672 |
| Total Assets | 445 | 519 | 787 | 941 | 907 | 1.1k | 1.2k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 60 | 99 | 71 | 60 | 131 | 132 | 88 | 39 |
| Cash from Investing | -24 | -38 | -115 | -1 | -99 | -8 | -40 | 38 |
| Cash from Financing | -37 | -22 | 10 | -52 | -20 | -22 | -8 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | 91 | 50 | 46 | 136 | 123 | 85 | 37 |
| 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 (9.5×) and current (9.1×) 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 -13.4% growth and a 9× exit, ₹491 only delivers your return if you pay ₹91. The price is currently baking in 18% growth.
EPS grows -13.4%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -13.4% | 46.75 |
| FY28 | -13.4% | 40.48 |
| FY29 | -13.4% | 35.06 |
| FY30 | -13.4% | 30.36 |
| FY31 | -13.4% | 26.29 |
| FY32 | -3.7% ·fade | 25.32 |
| FY33 | 6.0% ·fade | 26.84 |
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.