Vadodara (Gujarat) engineering manufacturer of food-processing plants, machinery and dairy equipment, exporting to Europe, the Middle East and the Far East.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 39 | 55 | 65 | 80 | 97 | 106 | 109 | 108 |
| Borrowings | 8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 40 | 36 | 50 | 83 | 83 | 66 | 87 | 91 |
| Total Liabilities | 103 | 108 | 131 | 179 | 196 | 189 | 211 | 216 |
| AssetsFixed Assets | 16 | 16 | 14 | 13 | 25 | 28 | 29 | 31 |
| CWIP | 1 | 0 | 0 | 5 | 0 | 1 | 2 | 0 |
| Investments | 26 | 34 | 18 | 34 | 35 | 57 | 83 | 81 |
| Other Assets | 60 | 59 | 98 | 127 | 135 | 103 | 98 | 103 |
| Total Assets | 103 | 108 | 131 | 179 | 196 | 189 | 211 | 216 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 12 | 25 | -11 | 30 | 39 | 31 | 71 |
| Cash from Investing | -2 | -11 | -8 | 14 | -20 | -9 | -25 | -28 |
| Cash from Financing | -6 | -2 | -13 | -5 | -5 | -16 | -9 | -29 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 7 | 9 | 23 | -13 | 25 | 28 | 24 | 63 |
| 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 (30.7×) and current (23.0×) 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 20.9% growth and a 23× exit, ₹444 only delivers your return if you pay ₹518. The price is currently baking in 18% growth.
EPS grows 20.9%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.9% | 23.32 |
| FY28 | 20.9% | 28.20 |
| FY29 | 20.9% | 34.09 |
| FY30 | 20.9% | 41.21 |
| FY31 | 20.9% | 49.83 |
| FY32 | 13.5% ·fade | 56.53 |
| FY33 | 6.0% ·fade | 59.92 |
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.