Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 9 | 9 |
| Reserves | 2 | 2 | 13 | 28 | 66 | 78 |
| Borrowings | 12 | 14 | 7 | 9 | 9 | 25 |
| Other Liabilities | 2 | 7 | 13 | 30 | 27 | 23 |
| Total Liabilities | 22 | 29 | 39 | 73 | 110 | 134 |
| AssetsFixed Assets | 11 | 9 | 7 | 13 | 13 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 11 | 19 | 32 | 60 | 98 | 110 |
| Total Assets | 22 | 29 | 39 | 73 | 110 | 134 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -1 | 1 | 0 | -37 |
| Cash from Investing | 2 | 0 | 7 | -7 | -13 |
| Cash from Financing | -4 | 2 | -8 | 6 | 50 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 3 | -1 | 8 | -6 | -50 |
| 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 (6.0×) and current (8.8×) 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 6× exit, ₹290 only delivers your return if you pay ₹137. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 36.17 |
| FY28 | 10.0% | 39.78 |
| FY29 | 10.0% | 43.76 |
| FY30 | 10.0% | 48.14 |
| FY31 | 10.0% | 52.95 |
| FY32 | 8.0% ·fade | 57.19 |
| FY33 | 6.0% ·fade | 60.62 |
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.