Madhya Pradesh-based manufacturer of corrugated boxes and packaging (multi-colour cartons, die-cut trays, RSC, partitions) supplying FMCG, F&B, pharma and e-commerce customers across India.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 76 | 91 | 110 | 128 | 143 | 158 | 166 | 172 |
| Borrowings | 21 | 21 | 19 | 4 | 10 | 20 | 19 | 42 |
| Other Liabilities | 27 | 31 | 38 | 36 | 37 | 36 | 36 | 49 |
| Total Liabilities | 139 | 159 | 183 | 183 | 207 | 230 | 237 | 278 |
| AssetsFixed Assets | 83 | 79 | 76 | 79 | 91 | 84 | 83 | 80 |
| CWIP | 0 | 0 | 1 | 1 | 1 | 1 | 18 | 79 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 56 | 79 | 107 | 103 | 115 | 144 | 136 | 120 |
| Total Assets | 139 | 159 | 183 | 183 | 207 | 230 | 237 | 278 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 17 | 13 | 16 | 34 | 13 | 21 | 30 |
| Cash from Investing | 5 | -37 | -7 | -9 | -23 | -18 | -26 | -50 |
| Cash from Financing | -9 | 9 | -2 | -3 | -17 | 5 | 7 | 19 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | -13 | 9 | 11 | 26 | -3 | 16 | -52 |
| 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 (13.9×) and current (15.4×) 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 20.3% growth and a 14× exit, ₹143 only delivers your return if you pay ₹148. The price is currently baking in 20% growth.
EPS grows 20.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.3% | 11.18 |
| FY28 | 20.3% | 13.44 |
| FY29 | 20.3% | 16.17 |
| FY30 | 20.3% | 19.46 |
| FY31 | 20.3% | 23.41 |
| FY32 | 13.2% ·fade | 26.48 |
| FY33 | 6.0% ·fade | 28.07 |
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.