India's only maker of dielectric/capacitor BOPP films; also leads refrigerator-liner coextruded sheets.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 18 | 22 | 22 | 23 | 23 |
| Reserves | 71 | 78 | 160 | 215 | 538 | 595 | 662 | 692 |
| Borrowings | 168 | 135 | 90 | 39 | 39 | 119 | 317 | 122 |
| Other Liabilities | 66 | 83 | 73 | 68 | 78 | 116 | 98 | 98 |
| Total Liabilities | 317 | 308 | 335 | 340 | 677 | 852 | 1.1k | 936 |
| AssetsFixed Assets | 188 | 179 | 168 | 160 | 151 | 150 | 177 | 359 |
| CWIP | 0 | 0 | 0 | 3 | 22 | 195 | 427 | 0 |
| Investments | 1 | 0 | 5 | 5 | 5 | 190 | 0 | 175 |
| Other Assets | 128 | 129 | 161 | 173 | 500 | 317 | 495 | 401 |
| Total Assets | 317 | 308 | 335 | 340 | 677 | 852 | 1.1k | 936 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 39 | 48 | 49 | 83 | 44 | 10 | 24 |
| Cash from Investing | 7 | -7 | -1 | -11 | -58 | -320 | -36 | -119 |
| Cash from Financing | -37 | -27 | -51 | -21 | -43 | 278 | 84 | 46 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 23 | 33 | 46 | 43 | 47 | 6 | -109 | 0 |
| 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 (59.2×) and current (102.7×) 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 -11.7% growth and a 59× exit, ₹1345 only delivers your return if you pay ₹161. The price is currently baking in 30% growth.
EPS grows -11.7%/yr for 5 years, then fades to 6% over 2, exits at 59×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -11.7% | 11.57 |
| FY28 | -11.7% | 10.21 |
| FY29 | -11.7% | 9.02 |
| FY30 | -11.7% | 7.96 |
| FY31 | -11.7% | 7.03 |
| FY32 | -2.8% ·fade | 6.83 |
| FY33 | 6.0% ·fade | 7.24 |
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.