India's largest manufacturer of Chromium, Barium & Strontium specialty chemicals, exporting to 50+ countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 |
| Reserves | 148 | 184 | 265 | 402 | 688 | 913 | 987 | 1.1k |
| Borrowings | 328 | 336 | 365 | 379 | 315 | 342 | 418 | 527 |
| Other Liabilities | 247 | 242 | 274 | 258 | 310 | 366 | 409 | 491 |
| Total Liabilities | 736 | 773 | 916 | 1.1k | 1.3k | 1.6k | 1.8k | 2.1k |
| AssetsFixed Assets | 338 | 387 | 463 | 465 | 635 | 702 | 778 | 836 |
| CWIP | 36 | 24 | 5 | 98 | 16 | 69 | 56 | 159 |
| Investments | 1 | 1 | 3 | 2 | 2 | 0 | 0 | 1 |
| Other Assets | 360 | 361 | 444 | 488 | 675 | 864 | 993 | 1.1k |
| Total Assets | 736 | 773 | 916 | 1.1k | 1.3k | 1.6k | 1.8k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 100 | 49 | 67 | 90 | 134 | 68 | 90 | 127 |
| Cash from Investing | -23 | -22 | -52 | -81 | -118 | -154 | -100 | -267 |
| Cash from Financing | -78 | -24 | -19 | -9 | -16 | 88 | 10 | 146 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 75 | 23 | 13 | 8 | 19 | -53 | 2 | -130 |
| 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 (22.6×) and current (28.4×) 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 1.2% growth and a 23× exit, ₹601 only delivers your return if you pay ₹213. The price is currently baking in 22% growth.
EPS grows 1.2%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.2% | 21.39 |
| FY28 | 1.2% | 21.65 |
| FY29 | 1.2% | 21.91 |
| FY30 | 1.2% | 22.17 |
| FY31 | 1.2% | 22.44 |
| FY32 | 3.6% ·fade | 23.25 |
| FY33 | 6.0% ·fade | 24.64 |
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.