Alloy-products (metal castings) manufacturer running foundry works at Silvassa (Dadra & Nagar Haveli) and Vapi, Gujarat.
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 | 44 | 48 | 53 | 57 | 69 | 80 | 86 | 89 |
| Borrowings | 7 | 4 | 4 | 10 | 5 | 8 | 10 | 14 |
| Other Liabilities | 13 | 13 | 19 | 22 | 33 | 39 | 48 | 35 |
| Total Liabilities | 67 | 67 | 78 | 92 | 109 | 129 | 147 | 140 |
| AssetsFixed Assets | 26 | 24 | 23 | 22 | 25 | 30 | 31 | 33 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 |
| Investments | 5 | 16 | 17 | 25 | 36 | 47 | 51 | 51 |
| Other Assets | 36 | 27 | 38 | 45 | 48 | 52 | 64 | 51 |
| Total Assets | 67 | 67 | 78 | 92 | 109 | 129 | 147 | 140 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 10 | 10 | 15 | 1 | 1 | 17 | 18 | 9 |
| Cash from Investing | -4 | -5 | -12 | -2 | -8 | -13 | -19 | -13 |
| Cash from Financing | -4 | -7 | -5 | 2 | 6 | -6 | 1 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 9 | 15 | 0 | 1 | 13 | 11 | -1 |
| 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 (27.0×) and current (34.9×) 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 20.9% growth and a 27× exit, ₹588 only delivers your return if you pay ₹530. The price is currently baking in 23% growth.
EPS grows 20.9%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.9% | 20.34 |
| FY28 | 20.9% | 24.59 |
| FY29 | 20.9% | 29.72 |
| FY30 | 20.9% | 35.94 |
| FY31 | 20.9% | 43.45 |
| FY32 | 13.5% ·fade | 49.29 |
| FY33 | 6.0% ·fade | 52.25 |
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.