Bhopal-based manufacturer of power and distribution transformers, including special/custom types such as auto, converter, earthing, furnace, generator, instrument, rectifier and traction transformers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 48 | 50 | 54 | 60 | 71 | 81 | 88 | 93 |
| Borrowings | 1 | 1 | 1 | 3 | 2 | 2 | 6 | 11 |
| Other Liabilities | 4 | 3 | 2 | 21 | 10 | 7 | 24 | 11 |
| Total Liabilities | 57 | 58 | 60 | 86 | 86 | 94 | 120 | 118 |
| AssetsFixed Assets | 7 | 6 | 6 | 5 | 5 | 6 | 6 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 49 | 51 | 54 | 81 | 81 | 88 | 114 | 109 |
| Total Assets | 57 | 58 | 60 | 86 | 86 | 94 | 120 | 118 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 0 | -3 | 3 | -16 | -7 | 3 | -11 |
| Cash from Investing | -1 | 2 | 4 | 3 | 6 | 11 | 1 | -2 |
| Cash from Financing | -5 | -2 | 0 | 0 | 1 | -2 | -1 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 0 | -3 | 3 | -17 | -8 | 1 | -14 |
| 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 (15.5×) and current (15.6×) 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 30.2% growth and a 15× exit, ₹662 only delivers your return if you pay ₹1,120. The price is currently baking in 18% growth.
EPS grows 30.2%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 30.2% | 55.20 |
| FY28 | 30.2% | 71.88 |
| FY29 | 30.2% | 93.58 |
| FY30 | 30.2% | 121.85 |
| FY31 | 30.2% | 158.64 |
| FY32 | 18.1% ·fade | 187.36 |
| FY33 | 6.0% ·fade | 198.60 |
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.