Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 11 | 20 | 20 | 21 | 24 | 24 | 25 |
| Reserves | 8 | 10 | 7 | 17 | 29 | 83 | 95 | 108 |
| Borrowings | 5 | 8 | 11 | 10 | 13 | 26 | 25 | 42 |
| Other Liabilities | 3 | 5 | 15 | 5 | 11 | 13 | 22 | 29 |
| Total Liabilities | 25 | 34 | 52 | 51 | 74 | 146 | 167 | 204 |
| AssetsFixed Assets | 13 | 14 | 14 | 15 | 19 | 37 | 55 | 57 |
| CWIP | 0 | 0 | 0 | 0 | 8 | 18 | 16 | 67 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 12 | 20 | 38 | 36 | 47 | 90 | 96 | 80 |
| Total Assets | 25 | 34 | 52 | 51 | 74 | 146 | 167 | 204 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 3 | -3 | 1 | 5 | 10 | 6 | 16 |
| Cash from Investing | -7 | -5 | -3 | -3 | -3 | -15 | -38 | -75 |
| Cash from Financing | 4 | 2 | 5 | 2 | -2 | 9 | 61 | 32 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | -1 | -6 | -2 | 1 | -4 | -33 | -60 |
| 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 (35.4×) and current (94.1×) 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 -12.6% growth and a 35× exit, ₹48 only delivers your return if you pay ₹4. The price is currently baking in 40% growth.
EPS grows -12.6%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.6% | 0.45 |
| FY28 | -12.6% | 0.39 |
| FY29 | -12.6% | 0.34 |
| FY30 | -12.6% | 0.30 |
| FY31 | -12.6% | 0.26 |
| FY32 | -3.3% ·fade | 0.25 |
| FY33 | 6.0% ·fade | 0.27 |
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.