Diversified Indian infrastructure conglomerate — roads/highways EPC & HAM construction, engineering consultancy, coal & aggregate mining, construction-equipment leasing, and an upcoming integrated steel plant.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 10 |
| Reserves | 6 | 14 | 25 | 35 | 47 | 72 | 82 | 183 |
| Borrowings | 5 | 7 | 2 | 7 | 14 | 7 | 7 | 22 |
| Other Liabilities | 4 | 14 | 25 | 45 | 26 | 86 | 111 | 135 |
| Total Liabilities | 15 | 35 | 52 | 88 | 87 | 173 | 208 | 350 |
| AssetsFixed Assets | 1 | 2 | 1 | 2 | 2 | 1 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Investments | 10 | 13 | 5 | 0 | 0 | 0 | 0 | 79 |
| Other Assets | 4 | 21 | 46 | 85 | 84 | 170 | 206 | 269 |
| Total Assets | 15 | 35 | 52 | 88 | 87 | 173 | 208 | 350 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 1 | -1 | -14 | -2 | 4 | -17 | 2 |
| Cash from Investing | 0 | -6 | 2 | 13 | 3 | -1 | 0 | 0 |
| Cash from Financing | 0 | 5 | 1 | 0 | -1 | -2 | 16 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | -2 | -15 | -4 | 4 | -17 | 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 (7.6×) and current (35.0×) 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 27.2% growth and a 8× exit, ₹885 only delivers your return if you pay ₹313. The price is currently baking in 53% growth.
EPS grows 27.2%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 27.2% | 32.19 |
| FY28 | 27.2% | 40.95 |
| FY29 | 27.2% | 52.09 |
| FY30 | 27.2% | 66.26 |
| FY31 | 27.2% | 84.28 |
| FY32 | 16.6% ·fade | 98.27 |
| FY33 | 6.0% ·fade | 104.17 |
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.