Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 8 | 11 | 11 | 14 |
| Reserves | 3 | 11 | 49 | 63 | 148 |
| Borrowings | 46 | 35 | 9 | 23 | 21 |
| Other Liabilities | 22 | 8 | 25 | 48 | 53 |
| Total Liabilities | 72 | 61 | 94 | 145 | 235 |
| AssetsFixed Assets | 14 | 12 | 15 | 18 | 71 |
| CWIP | 0 | 0 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 58 | 49 | 78 | 127 | 165 |
| Total Assets | 72 | 61 | 94 | 145 | 235 |
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 (5.4×) and current (10.2×) 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 5× exit, ₹464 only delivers your return if you pay ₹158. The price is currently baking in 34% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 50.17 |
| FY28 | 10.0% | 55.19 |
| FY29 | 10.0% | 60.71 |
| FY30 | 10.0% | 66.78 |
| FY31 | 10.0% | 73.46 |
| FY32 | 8.0% ·fade | 79.33 |
| FY33 | 6.0% ·fade | 84.09 |
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.