India's largest plastics processor, making piping, industrial, packaging, furniture & cylinder products
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 2.2k | 3.1k | 3.8k | 4.4k | 5.1k | 5.6k | 5.7k | 6.1k |
| Borrowings | 441 | 38 | 46 | 51 | 55 | 76 | 322 | 91 |
| Other Liabilities | 917 | 1.1k | 1.1k | 1.2k | 1.4k | 1.4k | 1.4k | 1.5k |
| Total Liabilities | 3.6k | 4.3k | 5.0k | 5.7k | 6.6k | 7.2k | 7.5k | 7.8k |
| AssetsFixed Assets | 1.6k | 1.7k | 1.8k | 2.1k | 2.3k | 2.7k | 3.0k | 3.7k |
| CWIP | 93 | 51 | 156 | 84 | 149 | 407 | 483 | 136 |
| Investments | 207 | 337 | 476 | 577 | 638 | 720 | 715 | 762 |
| Other Assets | 1.7k | 2.2k | 2.6k | 3.0k | 3.4k | 3.4k | 3.2k | 3.2k |
| Total Assets | 3.6k | 4.3k | 5.0k | 5.7k | 6.6k | 7.2k | 7.5k | 7.8k |
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 (51.6×) and current (43.4×) 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 3.3% growth and a 43× exit, ₹3526 only delivers your return if you pay ₹1,714. The price is currently baking in 18% growth.
EPS grows 3.3%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 3.3% | 83.95 |
| FY28 | 3.3% | 86.72 |
| FY29 | 3.3% | 89.58 |
| FY30 | 3.3% | 92.54 |
| FY31 | 3.3% | 95.59 |
| FY32 | 4.7% ·fade | 100.04 |
| FY33 | 6.0% ·fade | 106.04 |
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.