Nashik OEM/ODM maker of ACs, refrigeration, compressors and EMS components for durable-goods brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 15 | 23 | 26 | 29 | 30 | 32 |
| Reserves | 10 | 15 | 6 | 71 | 183 | 252 | 320 | 381 |
| Borrowings | 39 | 51 | 68 | 88 | 135 | 171 | 202 | 334 |
| Other Liabilities | 7 | 12 | 36 | 95 | 111 | 157 | 137 | 192 |
| Total Liabilities | 57 | 80 | 126 | 276 | 455 | 611 | 689 | 940 |
| AssetsFixed Assets | 11 | 18 | 50 | 88 | 130 | 201 | 279 | 408 |
| CWIP | 8 | 9 | 0 | 6 | 7 | 48 | 46 | 32 |
| Investments | 0 | 0 | 1 | 10 | 100 | 42 | 26 | 12 |
| Other Assets | 38 | 53 | 74 | 172 | 218 | 319 | 338 | 489 |
| Total Assets | 57 | 80 | 126 | 276 | 455 | 611 | 689 | 940 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -6 | 1 | 22 | -10 | 14 | 32 | 3 |
| Cash from Investing | -5 | -16 | -10 | -30 | -63 | -150 | -92 | -170 |
| Cash from Financing | 3 | 21 | 8 | 9 | 72 | 136 | 63 | 165 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | -21 | -9 | -7 | -63 | -47 | -123 | -140 |
| 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 (60.3×) and current (76.5×) 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 60× exit, ₹393 only delivers your return if you pay ₹214. The price is currently baking in 23% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 60×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.65 |
| FY28 | 10.0% | 6.22 |
| FY29 | 10.0% | 6.84 |
| FY30 | 10.0% | 7.53 |
| FY31 | 10.0% | 8.28 |
| FY32 | 8.0% ·fade | 8.94 |
| FY33 | 6.0% ·fade | 9.48 |
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.