BSE: MADHUSE · Financial Services · Non Banking Financial Company (NBFC) · Market cap ₹37 Cr
· Prev close ₹17.44 · Volume 3.13 K
If profit compounds at 10.0% (CAGR) and the stock ends at 25×, buying at ₹17 returns about 17.7% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 10.0% | 17.7% |
| 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 4 quarters Sep 2025 to Jun 2026 ₹1.35, price ₹17.16 (8 Jul 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.