39-year precision-engineering maker of mould bases and machining parts for automotive, pharma and electronics manufacturers, now expanding into 155mm NATO-standard artillery shell manufacturing for India's defence sector.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 4 | 6 | 6 | 6 | 6 |
| Reserves | -5 | -5 | -4 | -1 | 20 | 41 | 44 | 64 |
| Borrowings | 15 | 13 | 12 | 17 | 8 | 4 | 7 | 43 |
| Other Liabilities | 2 | 4 | 4 | 6 | 5 | 6 | 15 | 22 |
| Total Liabilities | 14 | 14 | 14 | 25 | 38 | 57 | 72 | 135 |
| AssetsFixed Assets | 2 | 2 | 2 | 4 | 6 | 9 | 10 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 20 |
| Investments | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
| Other Assets | 11 | 11 | 12 | 21 | 32 | 46 | 51 | 90 |
| Total Assets | 14 | 14 | 14 | 25 | 38 | 57 | 72 | 135 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 3 | 3 | -3 | -3 | -8 | -4 |
| Cash from Investing | — | -0 | -0 | -2 | -3 | -6 | -34 |
| Cash from Financing | — | -3 | -2 | 5 | 8 | 12 | 42 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | 3 | 2 | -5 | -6 | -12 | -38 |
| 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 (49.6×) and current (43.3×) 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 43× exit, ₹753 only delivers your return if you pay ₹519. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.16 |
| FY28 | 10.0% | 21.08 |
| FY29 | 10.0% | 23.19 |
| FY30 | 10.0% | 25.50 |
| FY31 | 10.0% | 28.06 |
| FY32 | 8.0% ·fade | 30.30 |
| FY33 | 6.0% ·fade | 32.12 |
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.