Sunlite Recycling Industries Limited

Other Metals/Minerals/ NSE

Compiled

Auto-generated from filings and public channels — no analyst dossier.

If management delivers what it guided

arithmetic on filed guidance and past valuations · not a price target

SUNLITE

FY26 → FY28 · 2 years of guidance · ~1.7 years from today₹463 today

BEAR

₹326

-30%-19% a yr

6.9% a year · 9.8x exit

BASE

₹620

+34%+19% a yr

12% a year · 17x exit

BULL

₹1,267

+174%+83% a yr

16.3% a year · 32.2x exit

Where the market has priced it

9x16x today50x

the guided figure reached earnings through a low-confidence bridge
this company has too little filed history for a multiple band of its own, so the exit multiple is the median of 12 Other Metals/Minerals peers

How these numbers are produced

Earnings base	FY26 fiscal year EPS ₹29.08 (screener)
Guided growth	12% a year, said on the call of 04-May-2026 · transcript
Read across as	operating: unlabelled growth figure, read as revenue — low confidence
Delivery calibration	0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings
Exit multiple	9.81x / 17x / 32.2x, this company’s own p20 / median / p80 across 12 filed years
Filed-industry peers	median 17x across 12 peers — the cross-check, not the input
Arithmetic	base EPS × (1 + guided growth × delivery)² × exit multiple

Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.

How to read this

It answers one question. If this management delivers the growth it told its own investors it would, and the market pays what it has historically paid for this company's earnings, where does the arithmetic land? Nothing here is a forecast of the share price.
Three cases, two moving parts. Bear, base and bull vary the delivery — what fraction of guidance managements actually file — and the exit multiple together, because a company that misses its guidance is usually de-rated for missing it. Each case shows the growth rate and the multiple that produced it.
Read the width, not just the middle. A wide gap between bear and bull means the inputs are uncertain, not that the upside is bigger. A narrow range is a more confident statement than a high one.
“Where the market has priced it” puts today's P/E on the company's own historical range. Sitting far below that range is why a scenario can look enormous: the number is then mostly about re-rating, not about delivery, and the board marks those separately.
The bullets underneath are the caveats — a borrowed peer multiple, a thin filed history, an earnings base that carried a one-off. They are the reasons to trust the number less, listed rather than buried.

Not a price target, not a recommendation, and not a forecast of what the stock will do. The field guide covers the method.

What management said

from NSE earnings-call filings · extracted, not interpreted

generic growth 12%

Nitin Heda: It would be almost -- see, we are aiming for about 10% to 12% growth because we are planning for new machineries and new products.

Call 04-May-2026 · bridge confidence low · transcript PDF

Coverage

SectorOther Metals/Minerals

Dossiersnone

Guidanceyes

Scenarioyes

Street chatter

unverified · logged from public channels

Epack Prefab Tech — 20%+ growth for next few years

Pondy Oxides & Chemicals — 20%+ growth for next 4 years

Sunlite Recycling — 20%+ growth for next 3–4 years

Tinna Rubber & Infrastructure — 25%+ growth for next 2 years

Antony Waste Handling Cell — 20%+ growth for next few years

Shilchar Technologies — 20%+ growth f

Guidance50%+ Growth

Eco Recycling, Namo E-Waste, Sunlite Recycling, Gravita, Baheti Recycling, Jain Resource Recycling, Pondy Oxide & MSTC 𝐥𝐨𝐨𝐤𝐢𝐧𝐠 𝐩𝐨𝐬𝐢𝐭𝐢𝐯𝐞.

Mention only03 May 13:05