Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 444 | 533 | 625 | 800 | 1.2k | 1.4k | 1.5k | 1.6k |
| Borrowings | 377 | 312 | 317 | 258 | 220 | 467 | 576 | 502 |
| Other Liabilities | 572 | 660 | 855 | 1.1k | 1.2k | 1.1k | 1.1k | 1.2k |
| Total Liabilities | 1.4k | 1.5k | 1.8k | 2.2k | 2.6k | 2.9k | 3.1k | 3.3k |
| AssetsFixed Assets | 449 | 429 | 421 | 467 | 439 | 503 | 621 | 654 |
| CWIP | 1 | 1 | 9 | 9 | 14 | 9 | 14 | 2 |
| Investments | 13 | 16 | 17 | 20 | 25 | 32 | 36 | 42 |
| Other Assets | 939 | 1.1k | 1.4k | 1.7k | 2.1k | 2.4k | 2.5k | 2.6k |
| Total Assets | 1.4k | 1.5k | 1.8k | 2.2k | 2.6k | 2.9k | 3.1k | 3.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 141 | 55 | 230 | 115 | 187 | -90 | -150 | -93 |
| Cash from Investing | -34 | -296 | -38 | -49 | -109 | 517 | -318 | 290 |
| Cash from Financing | -53 | 199 | -143 | -35 | -102 | -88 | 151 | -46 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 130 | -63 | 244 | 90 | 155 | -131 | -187 | -147 |
| 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 (26.7×) and current (25.9×) 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 1.8% growth and a 26× exit, ₹450 only delivers your return if you pay ₹204. The price is currently baking in 18% growth.
EPS grows 1.8%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.8% | 17.68 |
| FY28 | 1.8% | 18.00 |
| FY29 | 1.8% | 18.32 |
| FY30 | 1.8% | 18.65 |
| FY31 | 1.8% | 18.99 |
| FY32 | 3.9% ·fade | 19.73 |
| FY33 | 6.0% ·fade | 20.92 |
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.