Global manufacturer of decorative high-pressure laminates and surface solutions, exporting to 80+ countries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 196 | 251 | 308 | 404 | 528 | 649 | 715 | 798 |
| Borrowings | 118 | 59 | 79 | 47 | 0 | 36 | 0 | 29 |
| Other Liabilities | 73 | 89 | 93 | 79 | 69 | 85 | 135 | 143 |
| Total Liabilities | 395 | 407 | 489 | 538 | 606 | 779 | 858 | 979 |
| AssetsFixed Assets | 195 | 188 | 179 | 172 | 175 | 177 | 195 | 201 |
| CWIP | 11 | 0 | 0 | 13 | 2 | 83 | 163 | 221 |
| Investments | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
| Other Assets | 188 | 218 | 308 | 351 | 428 | 517 | 498 | 556 |
| Total Assets | 395 | 407 | 489 | 538 | 606 | 779 | 858 | 979 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 66 | 79 | 6 | 66 | 109 | 107 | 177 |
| Cash from Investing | -53 | 19 | -6 | -30 | -12 | -37 | -126 | -156 |
| Cash from Financing | 22 | -80 | -64 | 17 | -36 | -4 | -4 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -17 | 42 | 73 | -8 | 40 | 95 | 0 | -2 |
| 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 (25.1×) and current (33.1×) 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 15% growth and a 25× exit, ₹3250 only delivers your return if you pay ₹2,174. The price is currently baking in 24% growth.
EPS grows 15%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.0% | 112.90 |
| FY28 | 15.0% | 129.83 |
| FY29 | 15.0% | 149.30 |
| FY30 | 15.0% | 171.70 |
| FY31 | 15.0% | 197.45 |
| FY32 | 10.5% ·fade | 218.19 |
| FY33 | 6.0% ·fade | 231.28 |
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.