India's leading ABS/SAN manufacturer, also making polystyrene and specialty blends in India and Thailand.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY15 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 |
| Reserves | 469 | 705 | 1.1k | 1.2k | 1.3k |
| Borrowings | 170 | 27 | 397 | 328 | 326 |
| Other Liabilities | 371 | 288 | 727 | 722 | 790 |
| Total Liabilities | 1.0k | 1.0k | 2.3k | 2.3k | 2.5k |
| AssetsFixed Assets | 288 | 295 | 863 | 898 | 962 |
| CWIP | 0 | 28 | 29 | 58 | 105 |
| Investments | 0 | 58 | 20 | 10 | 97 |
| Other Assets | 740 | 657 | 1.4k | 1.3k | 1.3k |
| Total Assets | 1.0k | 1.0k | 2.3k | 2.3k | 2.5k |
| Line item | FY15 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 60 | 216 | 54 | 183 |
| Cash from Investing | -66 | -88 | -85 | -171 |
| Cash from Financing | -10 | -177 | 74 | -40 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 12 | 178 | -382 | 26 |
| 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 (20.6×) and current (22.9×) 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 -24.4% growth and a 21× exit, ₹2313 only delivers your return if you pay ₹189. The price is currently baking in 19% growth.
EPS grows -24.4%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -24.4% | 76.26 |
| FY28 | -24.4% | 57.65 |
| FY29 | -24.4% | 43.58 |
| FY30 | -24.4% | 32.95 |
| FY31 | -24.4% | 24.91 |
| FY32 | -9.2% ·fade | 22.62 |
| FY33 | 6.0% ·fade | 23.98 |
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.