Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 25 | 25 | 25 | 25 |
| Reserves | 2 | 3 | 3 | 14 | 49 | 68 | 82 | 93 |
| Borrowings | 4 | 20 | 10 | 8 | 6 | 16 | 30 | 46 |
| Other Liabilities | 16 | 6 | 16 | 21 | 34 | 44 | 51 | 85 |
| Total Liabilities | 27 | 33 | 33 | 48 | 113 | 153 | 189 | 249 |
| AssetsFixed Assets | 3 | 3 | 3 | 3 | 4 | 11 | 11 | 88 |
| CWIP | 0 | 0 | 0 | 0 | 17 | 49 | 74 | 28 |
| Investments | 0 | 0 | 0 | 2 | 14 | 13 | 14 | 13 |
| Other Assets | 23 | 30 | 31 | 43 | 79 | 80 | 90 | 120 |
| Total Assets | 27 | 33 | 33 | 48 | 113 | 153 | 189 | 249 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | — | 6 | -1 | 5 | -6 | 37 | 28 |
| Cash from Investing | 0 | — | 0 | 0 | -2 | -32 | -40 | -57 |
| Cash from Financing | 0 | — | -3 | -1 | -3 | 38 | 8 | 33 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | — | 6 | -1 | 5 | -25 | -3 | -30 |
| 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 (17.6×) and current (21.6×) 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 19.1% growth and a 18× exit, ₹244 only delivers your return if you pay ₹219. The price is currently baking in 21% growth.
EPS grows 19.1%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.1% | 13.47 |
| FY28 | 19.1% | 16.04 |
| FY29 | 19.1% | 19.11 |
| FY30 | 19.1% | 22.76 |
| FY31 | 19.1% | 27.10 |
| FY32 | 12.6% ·fade | 30.50 |
| FY33 | 6.0% ·fade | 32.33 |
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.