Rajkot, Gujarat-based investment-casting manufacturer of high-precision components (valve, pump, general engineering and machined parts) for automotive, defense, aerospace and power-plant industries, forward-integrated into valve manufactur
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 12 | 23 | 23 |
| Reserves | 2 | 5 | 7 | 10 | 14 | 29 | 24 | 29 |
| Borrowings | 4 | 10 | 8 | 10 | 9 | 4 | 23 | 20 |
| Other Liabilities | 9 | 12 | 15 | 15 | 11 | 18 | 25 | 23 |
| Total Liabilities | 26 | 37 | 41 | 44 | 44 | 62 | 95 | 96 |
| AssetsFixed Assets | 7 | 10 | 10 | 9 | 12 | 13 | 18 | 26 |
| CWIP | 0 | 2 | 0 | 0 | 1 | 5 | 13 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 9 | 12 | 12 |
| Other Assets | 19 | 25 | 31 | 35 | 30 | 36 | 52 | 50 |
| Total Assets | 26 | 37 | 41 | 44 | 44 | 62 | 95 | 96 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 1 | 1 | 3 | 7 | 10 | 8 |
| Cash from Investing | -1 | -7 | 1 | -3 | -5 | -14 | -22 |
| Cash from Financing | -1 | 6 | -3 | 0 | -2 | 4 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -6 | 3 | 2 | 2 | 4 | -11 |
| 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 (19.6×) and current (27.5×) 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 10% growth and a 20× exit, ₹238 only delivers your return if you pay ₹120. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9.53 |
| FY28 | 10.0% | 10.48 |
| FY29 | 10.0% | 11.53 |
| FY30 | 10.0% | 12.68 |
| FY31 | 10.0% | 13.95 |
| FY32 | 8.0% ·fade | 15.06 |
| FY33 | 6.0% ·fade | 15.97 |
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.