Pune-based manufacturer and trader of transformer lamination products and materials.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 11 | 13 | 19 | 24 | 29 | 36 | 39 | 43 |
| Borrowings | 2 | 2 | 5 | 4 | 12 | 11 | 5 | 3 |
| Other Liabilities | 2 | 2 | 6 | 11 | 15 | 52 | 67 | 72 |
| Total Liabilities | 21 | 24 | 36 | 45 | 62 | 105 | 118 | 124 |
| AssetsFixed Assets | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 18 | 21 | 33 | 43 | 60 | 103 | 116 | 122 |
| Total Assets | 21 | 24 | 36 | 45 | 62 | 105 | 118 | 124 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | -3 | 3 | -7 | 1 | -6 | 5 | 8 |
| Cash from Investing | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
| Cash from Financing | -8 | 0 | 0 | 2 | -2 | 7 | -3 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | -4 | 3 | -7 | 1 | -6 | 5 | 7 |
| 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 (26.3×) and current (19.4×) 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 18% growth and a 19× exit, ₹119 only delivers your return if you pay ₹119. The price is currently baking in 18% growth.
EPS grows 18%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.0% | 7.25 |
| FY28 | 18.0% | 8.55 |
| FY29 | 18.0% | 10.09 |
| FY30 | 18.0% | 11.90 |
| FY31 | 18.0% | 14.05 |
| FY32 | 12.0% ·fade | 15.73 |
| FY33 | 6.0% ·fade | 16.68 |
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.