Debulks, blends and distributes refrigerant and industrial gases from 4 facilities across India since 2002.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 55 | 61 | 79 | 79 | 116 |
| Reserves | 28 | 49 | 16 | 64 | 222 | 239 | 565 |
| Borrowings | 10 | 2 | 18 | 65 | 2 | 1 | 34 |
| Other Liabilities | 104 | 35 | 37 | 9 | 30 | 34 | 22 |
| Total Liabilities | 153 | 98 | 126 | 200 | 334 | 353 | 737 |
| AssetsFixed Assets | 19 | 18 | 13 | 14 | 17 | 21 | 31 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 5 | 35 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 134 | 80 | 113 | 186 | 316 | 328 | 671 |
| Total Assets | 153 | 98 | 126 | 200 | 334 | 353 | 737 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 8 | -3 | -73 | -13 | 39 |
| Cash from Investing | -2 | -1 | -13 | 12 | -20 | -253 |
| Cash from Financing | 12 | -8 | 16 | 76 | 76 | 367 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -10 | 7 | -3 | -75 | -18 | -10 |
| 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 (27.2×) and current (50.1×) 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 34.4% growth and a 27× exit, ₹189 only delivers your return if you pay ₹214. The price is currently baking in 31% growth.
EPS grows 34.4%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 34.4% | 5.07 |
| FY28 | 34.4% | 6.81 |
| FY29 | 34.4% | 9.15 |
| FY30 | 34.4% | 12.30 |
| FY31 | 34.4% | 16.53 |
| FY32 | 20.2% ·fade | 19.87 |
| FY33 | 6.0% ·fade | 21.06 |
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.