Indore (Madhya Pradesh)-based engineering-machinery manufacturer of fluid couplings, a hydraulic power-transmission component.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 28 | 32 | 36 | 44 | 56 | 76 | 80 | 91 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 7 | 8 | 10 | 11 | 10 | 13 | 13 | 14 |
| Total Liabilities | 41 | 45 | 51 | 60 | 71 | 93 | 98 | 110 |
| AssetsFixed Assets | 7 | 7 | 8 | 7 | 8 | 12 | 11 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 |
| Investments | 1 | 1 | 1 | 3 | 5 | 8 | 12 | 13 |
| Other Assets | 33 | 37 | 42 | 50 | 58 | 71 | 73 | 82 |
| Total Assets | 41 | 45 | 51 | 60 | 71 | 93 | 98 | 110 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 3 | 2 | 6 | 5 | 10 | 14 | 11 |
| Cash from Investing | -2 | -1 | -1 | -3 | -3 | -9 | -12 | -7 |
| Cash from Financing | -1 | -2 | -1 | -2 | -2 | -2 | -3 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 3 | 2 | 4 | 5 | 9 | 8 | 8 |
| 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 (15.8×) and current (21.7×) 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 36.1% growth and a 16× exit, ₹828 only delivers your return if you pay ₹1,372. The price is currently baking in 24% growth.
EPS grows 36.1%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.1% | 51.83 |
| FY28 | 36.1% | 70.54 |
| FY29 | 36.1% | 96.00 |
| FY30 | 36.1% | 130.66 |
| FY31 | 36.1% | 177.82 |
| FY32 | 21.1% ·fade | 215.25 |
| FY33 | 6.0% ·fade | 228.17 |
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.