Manufactures DISA moulding machines and Wheelabrator shot-blasting/environmental-control equipment for foundries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 163 | 186 | 200 | 212 | 238 | 262 | 272 | 300 |
| Borrowings | 0 | 6 | 4 | 3 | 2 | 1 | 0 | 0 |
| Other Liabilities | 66 | 79 | 125 | 131 | 170 | 169 | 166 | 170 |
| Total Liabilities | 230 | 272 | 331 | 348 | 411 | 433 | 439 | 472 |
| AssetsFixed Assets | 17 | 20 | 31 | 42 | 40 | 57 | 62 | 61 |
| CWIP | 0 | 0 | 4 | 0 | 1 | 0 | 6 | 29 |
| Investments | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Assets | 209 | 248 | 292 | 301 | 366 | 371 | 367 | 378 |
| Total Assets | 230 | 272 | 331 | 348 | 411 | 433 | 439 | 472 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | 8 | 66 | 17 | 38 | 54 | 34 | 13 |
| Cash from Investing | -11 | -2 | -76 | -18 | 5 | -37 | 11 | 0 |
| Cash from Financing | -1 | 1 | 3 | -4 | -39 | -18 | -31 | -16 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 4 | 60 | 3 | 23 | 49 | 12 | -16 |
| 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 (40.6×) and current (33.1×) 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 23.7% growth and a 33× exit, ₹12280 only delivers your return if you pay ₹16,220. The price is currently baking in 18% growth.
EPS grows 23.7%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.7% | 458.67 |
| FY28 | 23.7% | 567.37 |
| FY29 | 23.7% | 701.84 |
| FY30 | 23.7% | 868.17 |
| FY31 | 23.7% | 1073.93 |
| FY32 | 14.8% ·fade | 1233.41 |
| FY33 | 6.0% ·fade | 1307.41 |
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.