Vadodara maker of custom power & distribution transformers for renewables, industry; exports to 25+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 8 | 8 | 11 | 11 |
| Reserves | 57 | 63 | 76 | 118 | 202 | 339 | 408 | 479 |
| Borrowings | 15 | 8 | 17 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 27 | 33 | 49 | 56 | 83 | 143 | 92 | 100 |
| Total Liabilities | 103 | 107 | 146 | 178 | 292 | 490 | 512 | 591 |
| AssetsFixed Assets | 39 | 37 | 36 | 39 | 41 | 59 | 59 | 69 |
| CWIP | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 6 |
| Investments | 0 | 1 | 0 | 7 | 20 | 54 | 141 | 202 |
| Other Assets | 64 | 69 | 110 | 132 | 227 | 377 | 311 | 313 |
| Total Assets | 103 | 107 | 146 | 178 | 292 | 490 | 512 | 591 |
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 (34.8×) and current (34.1×) 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 54% growth and a 34× exit, ₹4721 only delivers your return if you pay ₹21,093. The price is currently baking in 18% growth.
EPS grows 54%/yr for 5 years, then fades to 6% over 2, exits at 34×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 54.0% | 212.92 |
| FY28 | 54.0% | 327.90 |
| FY29 | 54.0% | 504.96 |
| FY30 | 54.0% | 777.64 |
| FY31 | 54.0% | 1197.57 |
| FY32 | 30.0% ·fade | 1556.84 |
| FY33 | 6.0% ·fade | 1650.25 |
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.