Mira Road (Thane)-based manufacturer of magnetic-sensing, current-sensing, magnetic-assembly, alloy and Zamak die-casting components for automotive and electricity-metering customers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 39 | 55 | 74 | 102 | 124 | 137 | 147 | 156 |
| Borrowings | 2 | 3 | 5 | 8 | 15 | 20 | 26 | 37 |
| Other Liabilities | 23 | 27 | 29 | 33 | 35 | 24 | 26 | 36 |
| Total Liabilities | 73 | 94 | 116 | 151 | 183 | 190 | 207 | 238 |
| AssetsFixed Assets | 9 | 8 | 10 | 14 | 32 | 54 | 59 | 72 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 64 | 86 | 106 | 137 | 151 | 136 | 148 | 163 |
| Total Assets | 73 | 94 | 116 | 151 | 183 | 190 | 207 | 238 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 10 | 12 | 6 | 4 | 11 | 19 | 36 | 31 |
| Cash from Investing | -2 | -2 | -2 | -4 | -10 | -18 | -28 | -28 |
| Cash from Financing | -7 | -9 | -3 | -3 | -1 | 2 | -8 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 10 | 4 | 0 | 2 | 1 | 9 | 4 |
| 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 (43.5×) and current (36.5×) 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 -11.8% growth and a 36× exit, ₹865 only delivers your return if you pay ₹176. The price is currently baking in 18% growth.
EPS grows -11.8%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -11.8% | 20.91 |
| FY28 | -11.8% | 18.44 |
| FY29 | -11.8% | 16.27 |
| FY30 | -11.8% | 14.35 |
| FY31 | -11.8% | 12.66 |
| FY32 | -2.9% ·fade | 12.29 |
| FY33 | 6.0% ·fade | 13.03 |
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.