Since 1907, Mumbai-based engineering firm representing 40+ global technology principals for test/calibration/environmental-simulation instruments, plus material-handling equipment sales, service and rental.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 24 | 28 | 32 | 37 | 57 | 77 | 128 | 156 |
| Borrowings | 27 | 13 | 12 | 7 | 17 | 23 | 24 | 8 |
| Other Liabilities | 40 | 33 | 37 | 50 | 50 | 60 | 61 | 48 |
| Total Liabilities | 92 | 75 | 82 | 95 | 125 | 162 | 214 | 213 |
| AssetsFixed Assets | 24 | 21 | 22 | 21 | 22 | 21 | 39 | 18 |
| CWIP | 0 | 0 | 0 | 0 | 8 | 19 | 0 | 0 |
| Investments | 0 | 0 | 1 | 0 | 4 | 0 | 25 | 74 |
| Other Assets | 68 | 53 | 59 | 74 | 90 | 121 | 150 | 121 |
| Total Assets | 92 | 75 | 82 | 95 | 125 | 162 | 214 | 213 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 6 | 13 | 7 | 11 | 2 | 5 | -10 |
| Cash from Investing | -15 | -2 | -1 | -4 | -3 | -23 | -9 | -24 |
| Cash from Financing | 11 | -5 | -7 | -3 | -7 | 21 | 6 | 33 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | 4 | 13 | 4 | 9 | -11 | -8 | -13 |
| 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 (40.7×) and current (8.5×) 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 64.7% growth and a 9× exit, ₹239 only delivers your return if you pay ₹1,646. The price is currently baking in 16% growth.
EPS grows 64.7%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 64.7% | 46.08 |
| FY28 | 64.7% | 75.90 |
| FY29 | 64.7% | 125.01 |
| FY30 | 64.7% | 205.88 |
| FY31 | 64.7% | 339.09 |
| FY32 | 35.4% ·fade | 458.96 |
| FY33 | 6.0% ·fade | 486.50 |
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.