Kanpur-based maker of hot-coiled springs, forgings and air-spring suspension systems for Indian Railways rolling stock.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 12 |
| Reserves | 47 | 56 | 63 | 71 | 85 | 120 | 151 | 172 |
| Borrowings | 9 | 4 | 3 | 5 | 4 | 6 | 7 | 11 |
| Other Liabilities | 18 | 20 | 22 | 31 | 30 | 39 | 20 | 24 |
| Total Liabilities | 78 | 83 | 92 | 110 | 123 | 169 | 182 | 218 |
| AssetsFixed Assets | 33 | 34 | 37 | 42 | 45 | 56 | 63 | 65 |
| CWIP | 1 | 0 | 1 | 1 | 2 | 1 | 0 | 1 |
| Investments | 5 | 8 | 13 | 15 | 18 | 25 | 30 | 48 |
| Other Assets | 39 | 41 | 42 | 52 | 59 | 87 | 89 | 103 |
| Total Assets | 78 | 83 | 92 | 110 | 123 | 169 | 182 | 218 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 10 | 11 | 10 | 10 | 12 | 22 | 31 |
| Cash from Investing | -4 | -8 | -5 | -10 | -10 | -10 | -20 | -37 |
| Cash from Financing | -5 | -1 | -6 | -1 | 1 | -2 | 1 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 3 | 9 | 4 | 1 | 4 | 8 | 17 |
| 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 (95.3×) and current (27.3×) 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 97.9% growth and a 27× exit, ₹1419 only delivers your return if you pay ₹25,776. The price is currently baking in 18% growth.
EPS grows 97.9%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 97.9% | 102.79 |
| FY28 | 97.9% | 203.42 |
| FY29 | 97.9% | 402.57 |
| FY30 | 97.9% | 796.68 |
| FY31 | 97.9% | 1576.63 |
| FY32 | 52.0% ·fade | 2395.70 |
| FY33 | 6.0% ·fade | 2539.44 |
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.