Belgaum (Karnataka)-based manufacturer of hydraulic pumps, valves, motors and power packs, with subsidiary Pegasys Machines making automatic shaft-straightening machines and gear roll testers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 |
| Reserves | 31 | 35 | 41 | 45 | 53 | 68 | 71 | 80 |
| Borrowings | 22 | 11 | 13 | 14 | 22 | 19 | 16 | 18 |
| Other Liabilities | 29 | 36 | 34 | 33 | 44 | 46 | 46 | 45 |
| Total Liabilities | 85 | 85 | 91 | 94 | 121 | 136 | 137 | 147 |
| AssetsFixed Assets | 44 | 44 | 44 | 43 | 57 | 56 | 56 | 55 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 1 | 4 | 5 | 15 |
| Other Assets | 41 | 40 | 46 | 51 | 63 | 75 | 76 | 76 |
| Total Assets | 85 | 85 | 91 | 94 | 121 | 136 | 137 | 147 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | -2 | 12 | 12 | -7 | 10 | 13 | 16 |
| Cash from Investing | -1 | -1 | 0 | -1 | 1 | -14 | -4 | -16 |
| Cash from Financing | -7 | 3 | -10 | -6 | -2 | 6 | -6 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | -3 | 12 | 11 | -7 | 7 | 12 | 15 |
| 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 (526.8×) and current (25.6×) 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 56.2% growth and a 26× exit, ₹87 only delivers your return if you pay ₹429. The price is currently baking in 17% growth.
EPS grows 56.2%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 56.2% | 5.31 |
| FY28 | 56.2% | 8.30 |
| FY29 | 56.2% | 12.96 |
| FY30 | 56.2% | 20.24 |
| FY31 | 56.2% | 31.61 |
| FY32 | 31.1% ·fade | 41.45 |
| FY33 | 6.0% ·fade | 43.93 |
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.