Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 79 | 84 | 87 | 100 | 115 | 132 | 137 | 153 |
| Borrowings | 39 | 29 | 20 | 44 | 31 | 46 | 22 | 19 |
| Other Liabilities | 68 | 70 | 84 | 65 | 71 | 52 | 76 | 68 |
| Total Liabilities | 194 | 190 | 207 | 224 | 232 | 245 | 250 | 256 |
| AssetsFixed Assets | 61 | 58 | 60 | 56 | 84 | 93 | 94 | 90 |
| CWIP | 7 | 7 | 9 | 24 | 1 | 3 | 6 | 6 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Other Assets | 124 | 124 | 138 | 144 | 147 | 149 | 149 | 159 |
| Total Assets | 194 | 190 | 207 | 224 | 232 | 245 | 250 | 256 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 31 | 21 | 23 | -2 | 29 | 16 | — |
| Cash from Investing | -3 | -3 | -4 | -4 | -10 | -6 | -22 | — |
| Cash from Financing | -7 | -28 | -19 | -19 | 12 | -24 | 6 | — |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 28 | 17 | 19 | -12 | 24 | -6 | — |
| 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 (22.9×) and current (21.4×) 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 25.1% growth and a 21× exit, ₹80 only delivers your return if you pay ₹110. The price is currently baking in 18% growth.
EPS grows 25.1%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.1% | 4.65 |
| FY28 | 25.1% | 5.82 |
| FY29 | 25.1% | 7.28 |
| FY30 | 25.1% | 9.11 |
| FY31 | 25.1% | 11.40 |
| FY32 | 15.6% ·fade | 13.17 |
| FY33 | 6.0% ·fade | 13.96 |
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.