Mumbai-headquartered maker of engineered mechanical seals and sealing support systems for pumps, compressors, mixers and turbines, serving oil & gas, petrochemical, power, pharma, marine, nuclear and defense customers across 53+ export coun
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 11 |
| Reserves | 15 | 22 | 30 | 70 | 79 | 94 | 99 | 101 |
| Borrowings | 3 | 3 | 1 | 5 | 3 | 5 | 5 | 9 |
| Other Liabilities | 9 | 11 | 8 | 14 | 19 | 20 | 18 | 22 |
| Total Liabilities | 27 | 35 | 39 | 97 | 110 | 128 | 131 | 143 |
| AssetsFixed Assets | 0 | 7 | 9 | 15 | 21 | 29 | 29 | 30 |
| CWIP | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Other Assets | 27 | 28 | 30 | 82 | 86 | 98 | 100 | 111 |
| Total Assets | 27 | 35 | 39 | 97 | 110 | 128 | 131 | 143 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | 4 | 3 | -8 | -3 | -1 |
| Cash from Investing | — | — | -2 | -44 | 14 | 0 | 2 |
| Cash from Financing | — | — | -2 | 41 | -3 | 0 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | — | 1 | -5 | -21 | -9 | -6 |
| 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 (18.1×) and current (15.5×) 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 15× exit, ₹373 only delivers your return if you pay ₹250. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 26.50 |
| FY28 | 10.0% | 29.15 |
| FY29 | 10.0% | 32.06 |
| FY30 | 10.0% | 35.27 |
| FY31 | 10.0% | 38.80 |
| FY32 | 8.0% ·fade | 41.90 |
| FY33 | 6.0% ·fade | 44.42 |
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.