Ambernath (Thane)-based manufacturer of rotary switches and electrical switchgear, a Salzer Electronics subsidiary now diversifying into EV fast-charging through an associate stake.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 |
| Reserves | 14 | 14 | 16 | 19 | 23 | 26 | 28 | 30 |
| Borrowings | 0 | 0 | 0 | 5 | 1 | 1 | 3 | 3 |
| Other Liabilities | 5 | 6 | 5 | 5 | 10 | 11 | 9 | 11 |
| Total Liabilities | 20 | 21 | 21 | 29 | 35 | 41 | 44 | 47 |
| AssetsFixed Assets | 3 | 3 | 3 | 7 | 8 | 7 | 7 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 9 |
| Other Assets | 17 | 18 | 19 | 22 | 27 | 25 | 28 | 27 |
| Total Assets | 20 | 21 | 21 | 29 | 35 | 41 | 44 | 47 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 1 | 1 | 1 | 2 | 6 | 6 | — |
| Cash from Investing | -1 | -1 | -0 | -0 | -5 | -4 | -4 | — |
| Cash from Financing | -2 | -1 | -1 | -0 | 4 | -1 | -1 | — |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 1 | 1 | 0 | -3 | 4 | 5 | — |
| 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 (47.6×) and current (56.3×) 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 12.7% growth and a 48× exit, ₹886 only delivers your return if you pay ₹598. The price is currently baking in 21% growth.
EPS grows 12.7%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.7% | 17.73 |
| FY28 | 12.7% | 19.98 |
| FY29 | 12.7% | 22.52 |
| FY30 | 12.7% | 25.38 |
| FY31 | 12.7% | 28.60 |
| FY32 | 9.3% ·fade | 31.27 |
| FY33 | 6.0% ·fade | 33.15 |
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.