Hyderabad-based manufacturer of hydraulic engineering products, making critical hydraulic components at its Patancheru (Telangana) factory.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 |
| Reserves | 148 | 155 | 169 | 181 | 198 | 215 | 225 | 236 |
| Borrowings | 6 | 10 | 7 | 9 | 7 | 8 | 8 | 1 |
| Other Liabilities | 22 | 21 | 24 | 26 | 24 | 29 | 26 | 26 |
| Total Liabilities | 178 | 188 | 202 | 219 | 231 | 257 | 263 | 268 |
| AssetsFixed Assets | 56 | 62 | 58 | 59 | 78 | 82 | 82 | 82 |
| CWIP | 7 | 3 | 7 | 15 | 3 | 2 | 2 | 2 |
| Investments | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 14 |
| Other Assets | 115 | 123 | 137 | 131 | 137 | 159 | 165 | 169 |
| Total Assets | 178 | 188 | 202 | 219 | 231 | 257 | 263 | 268 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 18 | 26 | 13 | 16 | 11 | 16 | 28 |
| Cash from Investing | -25 | -10 | -6 | -15 | -16 | -6 | -7 | -12 |
| Cash from Financing | -7 | -18 | 3 | -5 | 0 | -5 | -4 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 7 | 18 | 4 | 4 | 2 | 8 | 23 |
| 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 (22.9×) and current (22.8×) 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 19.6% growth and a 23× exit, ₹1267 only delivers your return if you pay ₹1,403. The price is currently baking in 17% growth.
EPS grows 19.6%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.6% | 66.34 |
| FY28 | 19.6% | 79.35 |
| FY29 | 19.6% | 94.90 |
| FY30 | 19.6% | 113.50 |
| FY31 | 19.6% | 135.74 |
| FY32 | 12.8% ·fade | 153.12 |
| FY33 | 6.0% ·fade | 162.30 |
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.