Mumbai-based manufacturer of cranes and material handling equipment, sold under the Morris brand through a dealer and distributor network across India.
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 | 2 | 5 | 8 | 13 | 21 | 45 | 47 | 51 |
| Borrowings | 21 | 18 | 18 | 14 | 8 | 9 | 6 | 5 |
| Other Liabilities | 11 | 9 | 14 | 12 | 17 | 21 | 13 | 11 |
| Total Liabilities | 37 | 33 | 42 | 41 | 48 | 77 | 68 | 69 |
| AssetsFixed Assets | 8 | 8 | 8 | 8 | 10 | 9 | 10 | 9 |
| CWIP | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
| Investments | 1 | 4 | 4 | 4 | 0 | 0 | 16 | 20 |
| Other Assets | 27 | 21 | 29 | 27 | 37 | 66 | 41 | 38 |
| Total Assets | 37 | 33 | 42 | 41 | 48 | 77 | 68 | 69 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 7 | 7 | 1 | 5 | 6 | -1 | 3 |
| Cash from Investing | -0 | -0 | -3 | -0 | -1 | 1 | 23 | -20 |
| Cash from Financing | -5 | -7 | -4 | -0 | -4 | -7 | 0 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 7 | 7 | 0 | 4 | 3 | 22 | 2 |
| 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 (39.0×) and current (48.5×) 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 -8.8% growth and a 39× exit, ₹825 only delivers your return if you pay ₹165. The price is currently baking in 22% growth.
EPS grows -8.8%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.8% | 15.52 |
| FY28 | -8.8% | 14.16 |
| FY29 | -8.8% | 12.91 |
| FY30 | -8.8% | 11.77 |
| FY31 | -8.8% | 10.74 |
| FY32 | -1.4% ·fade | 10.59 |
| FY33 | 6.0% ·fade | 11.22 |
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.