Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 628 | 384 | 391 | 409 | 449 | 500 | 533 | 547 |
| Borrowings | 32 | 1 | 0 | 0 | 27 | 25 | 24 | 23 |
| Other Liabilities | 260 | 241 | 222 | 229 | 226 | 210 | 167 | 212 |
| Total Liabilities | 943 | 649 | 636 | 662 | 726 | 758 | 747 | 805 |
| AssetsFixed Assets | 227 | 150 | 150 | 146 | 172 | 160 | 155 | 165 |
| CWIP | 3 | 9 | 8 | 8 | 4 | 5 | 11 | 8 |
| Investments | 81 | 10 | 9 | 3 | 4 | 4 | 4 | 4 |
| Other Assets | 632 | 481 | 469 | 505 | 545 | 589 | 577 | 628 |
| Total Assets | 943 | 649 | 636 | 662 | 726 | 758 | 747 | 805 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 101 | 57 | 13 | 36 | 95 | 111 | 34 |
| Cash from Investing | 7 | -78 | 415 | 5 | -9 | -17 | -37 | -73 |
| Cash from Financing | -28 | -25 | -474 | -35 | 0 | -3 | -5 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 79 | 47 | 17 | 20 | 78 | 100 | 6 |
| 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 (27.0×) and current (37.5×) 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 -26.7% growth and a 27× exit, ₹361 only delivers your return if you pay ₹20. The price is currently baking in 25% growth.
EPS grows -26.7%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -26.7% | 7.05 |
| FY28 | -26.7% | 5.17 |
| FY29 | -26.7% | 3.79 |
| FY30 | -26.7% | 2.78 |
| FY31 | -26.7% | 2.04 |
| FY32 | -10.4% ·fade | 1.82 |
| FY33 | 6.0% ·fade | 1.93 |
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.