BSE: GTIL · Market cap ₹167 Cr
· Prev close ₹129.50 · Volume 43.20 K · 52W ₹44–130
If profit compounds at 10.0% (CAGR) and the stock ends at 25×, buying at ₹123 returns about 12.3% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 10.0% | 12.3% |
| Delivered | — | — |
| Net profit, last 4 quarters vs the 4 before | — | — |
| Half the delivered pace | — | — |
This is an exit-multiple calculation, not a discounted cash flow. Inputs: EPS for the year to Mar 2026 ₹6.06, price ₹123.10 (13 Nov close). Formula: return = (EPS × exit P/E ÷ price)^(1/10) × (1 + growth) − 1. Net profit growth is applied to EPS, so the share count is held constant. A profit fall of 100% or more has no rate and is left blank. Dividends ignored. Arithmetic, not a forecast.