Mumbai-based chemical trading company that imports and distributes Vinyl Acetate Monomer (VAM), supplying it mainly to promoter Pidilite Industries Limited.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Reserves | 59 | 66 | 94 | 111 | 115 | 125 | 119 | 128 |
| Borrowings | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 94 | 200 | 65 | 62 | 188 | 135 | 86 | 103 |
| Total Liabilities | 156 | 269 | 162 | 176 | 305 | 262 | 207 | 233 |
| AssetsFixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 47 | 55 | 78 | 40 | 57 | 68 | 0 | 52 |
| Other Assets | 108 | 214 | 84 | 135 | 247 | 193 | 206 | 180 |
| Total Assets | 156 | 269 | 162 | 176 | 305 | 262 | 207 | 233 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -21 | 51 | 11 | 17 | -20 | 36 | 24 | -16 |
| Cash from Investing | 34 | -44 | -6 | -21 | 40 | -14 | -6 | 21 |
| Cash from Financing | -5 | -5 | -4 | -7 | -19 | -18 | -12 | -13 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -21 | 51 | 11 | 17 | -21 | 36 | 24 | -16 |
| 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 (30.2×) and current (33.3×) 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 -24.7% growth and a 30× exit, ₹246 only delivers your return if you pay ₹19. The price is currently baking in 20% growth.
EPS grows -24.7%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -24.7% | 5.57 |
| FY28 | -24.7% | 4.20 |
| FY29 | -24.7% | 3.16 |
| FY30 | -24.7% | 2.38 |
| FY31 | -24.7% | 1.79 |
| FY32 | -9.3% ·fade | 1.62 |
| FY33 | 6.0% ·fade | 1.72 |
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.