Kolhapur-based maker of portable electric power tools, industrial roots blowers and electric vehicles, originally a Kulkarni-Black & Decker joint venture.
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 | 27 | 29 | 34 | 42 | 54 | 67 | 72 | 78 |
| Borrowings | 37 | 28 | 34 | 30 | 37 | 23 | 15 | 26 |
| Other Liabilities | 22 | 17 | 18 | 22 | 28 | 22 | 31 | 25 |
| Total Liabilities | 89 | 77 | 87 | 96 | 120 | 114 | 120 | 129 |
| AssetsFixed Assets | 24 | 23 | 22 | 25 | 29 | 28 | 28 | 27 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 64 | 53 | 65 | 71 | 91 | 85 | 92 | 102 |
| Total Assets | 89 | 77 | 87 | 96 | 120 | 114 | 120 | 129 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | 10 | 16 | -1 | 14 | 5 | 21 | 2 |
| Cash from Investing | -2 | 4 | -2 | 1 | -6 | -6 | -3 | -1 |
| Cash from Financing | -10 | -14 | -15 | 0 | -8 | 2 | -18 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 11 | 7 | 15 | 0 | 8 | -2 | 18 | 0 |
| 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 (18.9×) and current (12.8×) 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 12.8% growth and a 13× exit, ₹454 only delivers your return if you pay ₹367. The price is currently baking in 17% growth.
EPS grows 12.8%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.8% | 40.04 |
| FY28 | 12.8% | 45.17 |
| FY29 | 12.8% | 50.95 |
| FY30 | 12.8% | 57.47 |
| FY31 | 12.8% | 64.83 |
| FY32 | 9.4% ·fade | 70.92 |
| FY33 | 6.0% ·fade | 75.18 |
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.