Chennai-based manufacturer of strategic high-tech batteries (Silver Zinc, Silver Chloride Magnesium, sea-water activated) for Indian Navy/DRDO torpedo and other defence applications.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Reserves | 22 | 40 | 54 | 72 | 86 | 98 | 98 | 110 |
| Borrowings | 33 | 35 | 25 | 21 | 5 | 11 | 21 | 12 |
| Other Liabilities | 19 | 18 | 19 | 21 | 17 | 15 | 15 | 16 |
| Total Liabilities | 75 | 94 | 99 | 115 | 109 | 126 | 136 | 139 |
| AssetsFixed Assets | 31 | 31 | 30 | 38 | 38 | 39 | 39 | 40 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Investments | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 |
| Other Assets | 43 | 62 | 68 | 76 | 70 | 84 | 94 | 95 |
| Total Assets | 75 | 94 | 99 | 115 | 109 | 126 | 136 | 139 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 11 | 9 | 16 | 17 | 24 | 4 | 14 |
| Cash from Investing | 0 | 0 | -1 | -1 | -11 | -2 | -7 | -11 |
| Cash from Financing | -7 | -11 | -3 | -17 | -10 | -21 | 2 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 11 | 8 | 16 | 6 | 22 | 1 | 9 |
| 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 (38.2×) and current (50.6×) 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 -16.5% growth and a 38× exit, ₹527 only delivers your return if you pay ₹61. The price is currently baking in 24% growth.
EPS grows -16.5%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -16.5% | 8.70 |
| FY28 | -16.5% | 7.27 |
| FY29 | -16.5% | 6.07 |
| FY30 | -16.5% | 5.07 |
| FY31 | -16.5% | 4.23 |
| FY32 | -5.3% ·fade | 4.01 |
| FY33 | 6.0% ·fade | 4.25 |
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.