World-leading maker of plastic drums, IBCs & composite CNG/LPG cylinders - 20 India plants, 11 countries
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 45 | 49 |
| Reserves | 1.8k | 1.9k | 2.0k | 2.2k | 2.5k | 2.9k | 3.0k | 4.0k |
| Borrowings | 890 | 863 | 906 | 900 | 829 | 732 | 684 | 733 |
| Other Liabilities | 659 | 538 | 626 | 660 | 732 | 775 | 789 | 817 |
| Total Liabilities | 3.4k | 3.3k | 3.6k | 3.8k | 4.1k | 4.4k | 4.5k | 5.6k |
| AssetsFixed Assets | 1.3k | 1.3k | 1.3k | 1.4k | 1.4k | 1.4k | 1.4k | 1.4k |
| CWIP | 81 | 40 | 70 | 68 | 41 | 79 | 60 | 230 |
| Investments | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 6 |
| Other Assets | 1.9k | 2.0k | 2.2k | 2.4k | 2.7k | 2.9k | 3.0k | 4.0k |
| Total Assets | 3.4k | 3.3k | 3.6k | 3.8k | 4.1k | 4.4k | 4.5k | 5.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 281 | 301 | 257 | 291 | 370 | 406 | 431 | 233 |
| Cash from Investing | -231 | -138 | -105 | -179 | -216 | -187 | -147 | -446 |
| Cash from Financing | -58 | -148 | -151 | -104 | -154 | -197 | -249 | 624 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 51 | 164 | 155 | 104 | 147 | 251 | 275 | -137 |
| 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 (28.4×) and current (18.2×) 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 28.3% growth and a 18× exit, ₹178 only delivers your return if you pay ₹286. The price is currently baking in 18% growth.
EPS grows 28.3%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.3% | 12.56 |
| FY28 | 28.3% | 16.12 |
| FY29 | 28.3% | 20.68 |
| FY30 | 28.3% | 26.53 |
| FY31 | 28.3% | 34.03 |
| FY32 | 17.2% ·fade | 39.87 |
| FY33 | 6.0% ·fade | 42.26 |
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.