Ahmedabad-based manufacturer of rotary and digital textile screen-printing machinery, perforated rotary screens, engraving equipment, inks and consumables, part of the Netherlands' SPGPrints Group.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Reserves | 133 | 133 | 159 | 172 | 138 | 123 | 128 | 130 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 43 | 45 | 40 | 41 | 48 | 36 | 42 | 36 |
| Total Liabilities | 178 | 181 | 201 | 214 | 188 | 160 | 172 | 168 |
| AssetsFixed Assets | 26 | 30 | 36 | 34 | 35 | 32 | 29 | 27 |
| CWIP | 5 | 0 | 0 | 0 | 1 | 0 | 0 | 3 |
| Investments | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 147 | 150 | 164 | 179 | 152 | 128 | 143 | 138 |
| Total Assets | 178 | 181 | 201 | 214 | 188 | 160 | 172 | 168 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 41 | 21 | 22 | 4 | 24 | 13 | 16 | -2 |
| Cash from Investing | -36 | 16 | -27 | 2 | -5 | 28 | 6 | 14 |
| Cash from Financing | -9 | -14 | -12 | -5 | -12 | -43 | -28 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 47 | 16 | 18 | -5 | 18 | 5 | 13 | -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 (51.0×) and current (57.6×) 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 -13.7% growth and a 51× exit, ₹1650 only delivers your return if you pay ₹268. The price is currently baking in 20% growth.
EPS grows -13.7%/yr for 5 years, then fades to 6% over 2, exits at 51×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -13.7% | 24.72 |
| FY28 | -13.7% | 21.34 |
| FY29 | -13.7% | 18.41 |
| FY30 | -13.7% | 15.89 |
| FY31 | -13.7% | 13.71 |
| FY32 | -3.8% ·fade | 13.19 |
| FY33 | 6.0% ·fade | 13.98 |
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.