Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 4 | 6 | 10 | 15 | 20 | 26 | 30 | 32 |
| Borrowings | 6 | 4 | 6 | 2 | 2 | 1 | 9 | 18 |
| Other Liabilities | 10 | 12 | 10 | 11 | 13 | 16 | 20 | 19 |
| Total Liabilities | 20 | 23 | 27 | 41 | 49 | 58 | 73 | 83 |
| AssetsFixed Assets | 5 | 6 | 6 | 7 | 12 | 15 | 23 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other Assets | 15 | 17 | 21 | 34 | 38 | 43 | 49 | 50 |
| Total Assets | 20 | 23 | 27 | 41 | 49 | 58 | 73 | 83 |
| Line item | FY15 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 3 | 5 | -2 | 0 | -1 | 2 | 2 |
| Cash from Investing | — | -1 | -2 | -1 | -9 | 0 | -1 | -18 |
| Cash from Financing | — | -2 | -2 | 2 | 9 | 1 | -1 | 16 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | 2 | 3 | -3 | -3 | -5 | -1 | -14 |
| 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 (7.1×) and current (7.5×) 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 7× exit, ₹67 only delivers your return if you pay ₹44. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9.88 |
| FY28 | 10.0% | 10.87 |
| FY29 | 10.0% | 11.95 |
| FY30 | 10.0% | 13.15 |
| FY31 | 10.0% | 14.46 |
| FY32 | 8.0% ·fade | 15.62 |
| FY33 | 6.0% ·fade | 16.56 |
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.