Gujarat-based engineering manufacturer running two works units at Halol, part of Switzerland's Integra Holding AG group.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 26 | 31 | 40 | 59 | 73 | 92 | 101 | 108 |
| Borrowings | 19 | 24 | 37 | 20 | 25 | 39 | 34 | 22 |
| Other Liabilities | 15 | 16 | 27 | 24 | 24 | 23 | 23 | 19 |
| Total Liabilities | 63 | 75 | 107 | 106 | 126 | 157 | 160 | 152 |
| AssetsFixed Assets | 16 | 16 | 19 | 25 | 30 | 58 | 62 | 61 |
| CWIP | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 47 | 59 | 88 | 81 | 87 | 99 | 98 | 91 |
| Total Assets | 63 | 75 | 107 | 106 | 126 | 157 | 160 | 152 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 5 | 12 | -7 | 9 | 17 | 27 | 15 |
| Cash from Investing | -1 | -8 | -8 | 2 | -7 | -16 | -23 | -5 |
| Cash from Financing | 0 | 0 | 0 | 1 | 0 | -1 | -7 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -1 | 10 | -12 | 1 | 1 | 1 | 10 |
| 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 (44.5×) and current (51.6×) 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 -5.4% growth and a 45× exit, ₹223 only delivers your return if you pay ₹59. The price is currently baking in 21% growth.
EPS grows -5.4%/yr for 5 years, then fades to 6% over 2, exits at 45×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.4% | 4.09 |
| FY28 | -5.4% | 3.87 |
| FY29 | -5.4% | 3.66 |
| FY30 | -5.4% | 3.46 |
| FY31 | -5.4% | 3.27 |
| FY32 | 0.3% ·fade | 3.28 |
| FY33 | 6.0% ·fade | 3.48 |
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.