Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 33 | 38 | 45 | 53 | 67 | 82 | 84 | 85 |
| Borrowings | 33 | 40 | 48 | 49 | 74 | 89 | 97 | 104 |
| Other Liabilities | 6 | 5 | 10 | 6 | 8 | 16 | 9 | 11 |
| Total Liabilities | 82 | 92 | 113 | 118 | 159 | 198 | 200 | 210 |
| AssetsFixed Assets | 12 | 13 | 16 | 16 | 37 | 37 | 38 | 38 |
| CWIP | 3 | 6 | 11 | 18 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 67 | 73 | 86 | 85 | 122 | 161 | 161 | 171 |
| Total Assets | 82 | 92 | 113 | 118 | 159 | 198 | 200 | 210 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 2 | 1 | 7 | 9 | -13 | -8 | -3 |
| Cash from Investing | -1 | -5 | -5 | -11 | -7 | -7 | 0 | -3 |
| Cash from Financing | -1 | 4 | 3 | 6 | -4 | 20 | 9 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 0 | -4 | -2 | 2 | -20 | -10 | -7 |
| 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 (12.1×) and current (27.1×) 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 12× exit, ₹464 only delivers your return if you pay ₹142. The price is currently baking in 36% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.80 |
| FY28 | 10.0% | 20.68 |
| FY29 | 10.0% | 22.75 |
| FY30 | 10.0% | 25.02 |
| FY31 | 10.0% | 27.52 |
| FY32 | 8.0% ·fade | 29.73 |
| FY33 | 6.0% ·fade | 31.51 |
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.