Halol, Gujarat maker of power semiconductor devices, rectifiers & modules for railways, defence and energy
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 8 | 16 | 16 |
| Reserves | 14 | 15 | 19 | 27 | 58 | 109 | 124 | 125 |
| Borrowings | 6 | 3 | 7 | 10 | 12 | 15 | 14 | 14 |
| Other Liabilities | 6 | 8 | 9 | 9 | 11 | 20 | 57 | 63 |
| Total Liabilities | 32 | 34 | 42 | 53 | 88 | 152 | 211 | 218 |
| AssetsFixed Assets | 7 | 6 | 8 | 6 | 7 | 13 | 56 | 64 |
| CWIP | 0 | 1 | 0 | 0 | 0 | 72 | 39 | 47 |
| Investments | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 |
| Other Assets | 25 | 27 | 32 | 44 | 78 | 65 | 116 | 107 |
| Total Assets | 32 | 34 | 42 | 53 | 88 | 152 | 211 | 218 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 5 | 4 | 2 | -3 | 2 | 4 | -30 |
| Cash from Investing | -0 | -1 | -1 | -4 | -1 | -2 | -79 | -31 |
| Cash from Financing | -4 | -4 | -3 | 3 | 4 | 22 | 54 | 62 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 4 | 3 | -1 | -3 | 0 | -74 | -58 |
| 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 (586.4×) and current (192.6×) 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 0.2% growth and a 193× exit, ₹166 only delivers your return if you pay ₹69. The price is currently baking in 18% growth.
EPS grows 0.2%/yr for 5 years, then fades to 6% over 2, exits at 193×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.2% | 0.86 |
| FY28 | 0.2% | 0.86 |
| FY29 | 0.2% | 0.87 |
| FY30 | 0.2% | 0.87 |
| FY31 | 0.2% | 0.87 |
| FY32 | 3.1% ·fade | 0.90 |
| FY33 | 6.0% ·fade | 0.95 |
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.