World's largest ATBS/IBB maker; India's only TBA, TB Amine & Butyl Phenols maker, from 4 Maharashtra plants.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 1.3k | 1.5k | 1.9k | 2.2k | 2.5k | 2.8k | 3.0k | 3.2k |
| Borrowings | 0 | 2 | 28 | 35 | 5 | 63 | 0 | 0 |
| Other Liabilities | 163 | 188 | 260 | 335 | 358 | 394 | 350 | 405 |
| Total Liabilities | 1.4k | 1.7k | 2.1k | 2.6k | 2.8k | 3.3k | 3.3k | 3.6k |
| AssetsFixed Assets | 751 | 757 | 874 | 1.2k | 1.3k | 1.4k | 1.3k | 1.6k |
| CWIP | 31 | 55 | 306 | 229 | 246 | 298 | 372 | 126 |
| Investments | 227 | 289 | 98 | 256 | 237 | 523 | 776 | 937 |
| Other Assets | 434 | 633 | 872 | 940 | 1.0k | 1.1k | 831 | 946 |
| Total Assets | 1.4k | 1.7k | 2.1k | 2.6k | 2.8k | 3.3k | 3.3k | 3.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 200 | 416 | 219 | 127 | 516 | 338 | 494 | 628 |
| Cash from Investing | -243 | -197 | -198 | -256 | -333 | -353 | -480 | -485 |
| Cash from Financing | -40 | -109 | -3 | -46 | -61 | -106 | -15 | -141 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -6 | 279 | 137 | -40 | 216 | 109 | 308 | 491 |
| 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 (46.9×) and current (28.1×) 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 4.4% growth and a 28× exit, ₹1321 only delivers your return if you pay ₹685. The price is currently baking in 18% growth.
EPS grows 4.4%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.4% | 49.12 |
| FY28 | 4.4% | 51.28 |
| FY29 | 4.4% | 53.54 |
| FY30 | 4.4% | 55.89 |
| FY31 | 4.4% | 58.35 |
| FY32 | 5.2% ·fade | 61.39 |
| FY33 | 6.0% ·fade | 65.07 |
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.