Surat-based dealer/distributor of energy-efficient industrial equipment — electric motors, VFDs, pumps, worm gearboxes and industrial fans.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 4 | 5 | 10 | 15 | 19 | 19 |
| Reserves | 0 | 4 | 28 | 31 | 52 | 84 | 88 |
| Borrowings | 7 | 13 | 8 | 7 | 0 | 6 | 3 |
| Other Liabilities | 9 | 7 | 8 | 9 | 9 | 7 | 4 |
| Total Liabilities | 17 | 28 | 49 | 57 | 76 | 115 | 114 |
| AssetsFixed Assets | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 1 | 0 | 18 | 8 |
| Other Assets | 17 | 27 | 47 | 55 | 75 | 96 | 106 |
| Total Assets | 17 | 28 | 49 | 57 | 76 | 115 | 114 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | -8 | -11 | 3 | -10 | -23 |
| Cash from Investing | 0 | -1 | 0 | 0 | 1 | -6 |
| Cash from Financing | 11 | 8 | 12 | -2 | 9 | 33 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -11 | -8 | -11 | 2 | -10 | -23 |
| 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 (6.3×) and current (5.3×) 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 5× exit, ₹60 only delivers your return if you pay ₹39. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.46 |
| FY28 | 10.0% | 13.71 |
| FY29 | 10.0% | 15.08 |
| FY30 | 10.0% | 16.59 |
| FY31 | 10.0% | 18.25 |
| FY32 | 8.0% ·fade | 19.71 |
| FY33 | 6.0% ·fade | 20.89 |
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.