Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
| Reserves | 392 | 501 | 658 | 731 | 769 | 822 | 887 | 928 |
| Borrowings | 37 | 51 | 56 | 76 | 18 | 135 | 324 | 465 |
| Other Liabilities | 156 | 152 | 177 | 205 | 213 | 307 | 286 | 217 |
| Total Liabilities | 674 | 794 | 981 | 1.1k | 1.1k | 1.4k | 1.6k | 1.7k |
| AssetsFixed Assets | 292 | 281 | 267 | 247 | 304 | 285 | 277 | 852 |
| CWIP | 3 | 1 | 27 | 103 | 73 | 452 | 570 | 116 |
| Investments | 1 | 1 | 1 | 7 | 15 | 15 | 10 | 10 |
| Other Assets | 378 | 510 | 685 | 745 | 699 | 602 | 730 | 721 |
| Total Assets | 674 | 794 | 981 | 1.1k | 1.1k | 1.4k | 1.6k | 1.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 78 | 86 | 93 | 112 | 87 | 161 | 207 | -100 |
| Cash from Investing | -61 | -48 | -87 | -96 | -58 | -70 | -244 | -229 |
| Cash from Financing | -8 | -23 | -4 | -22 | -12 | -78 | 100 | 302 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 35 | 22 | 83 | 72 | 5 | 122 | -180 | -357 |
| 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 (11.8×) and current (8.4×) 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 1.1% growth and a 8× exit, ₹91 only delivers your return if you pay ₹38. The price is currently baking in 18% growth.
EPS grows 1.1%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.1% | 10.96 |
| FY28 | 1.1% | 11.08 |
| FY29 | 1.1% | 11.20 |
| FY30 | 1.1% | 11.32 |
| FY31 | 1.1% | 11.45 |
| FY32 | 3.5% ·fade | 11.86 |
| FY33 | 6.0% ·fade | 12.57 |
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.