Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 4 | 5 | 5 |
| Reserves | 0 | 1 | 3 | 3 | 22 | 24 |
| Borrowings | 1 | 3 | 4 | 9 | 19 | 36 |
| Other Liabilities | 1 | 5 | 3 | 5 | 12 | 7 |
| Total Liabilities | 2 | 9 | 10 | 22 | 58 | 73 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 3 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 8 | 10 | 21 | 55 | 70 |
| Total Assets | 2 | 9 | 10 | 22 | 58 | 73 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | -1 | -1 | -6 | -34 |
| Cash from Investing | -1 | -0 | -0 | -1 | -1 |
| Cash from Financing | 1 | 1 | 1 | 7 | 36 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -1 | -1 | -1 | -6 | -36 |
| 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 (20.1×) and current (82.7×) 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 20× exit, ₹1000 only delivers your return if you pay ₹168. The price is currently baking in 52% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.31 |
| FY28 | 10.0% | 14.64 |
| FY29 | 10.0% | 16.11 |
| FY30 | 10.0% | 17.72 |
| FY31 | 10.0% | 19.49 |
| FY32 | 8.0% ·fade | 21.05 |
| FY33 | 6.0% ·fade | 22.31 |
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.