Rewari (Haryana)-based manufacturer of steel castings and specialised ISO/dwarf/cuboid cargo containers for Indian Railways and logistics firms, now expanding into railway wagon manufacturing and a dedicated rail cargo terminal.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 |
| Reserves | 0 | 0 | 1 | 9 | 43 | 57 | 67 | 74 |
| Borrowings | 5 | 5 | 3 | 3 | 8 | 5 | 0 | 1 |
| Other Liabilities | 5 | 4 | 7 | 7 | 7 | 5 | 8 | 12 |
| Total Liabilities | 15 | 14 | 16 | 24 | 65 | 75 | 82 | 94 |
| AssetsFixed Assets | 4 | 4 | 6 | 5 | 7 | 8 | 18 | 20 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Investments | 0 | 0 | 0 | 0 | 16 | 16 | 3 | 13 |
| Other Assets | 11 | 9 | 10 | 19 | 42 | 51 | 62 | 58 |
| Total Assets | 15 | 14 | 16 | 24 | 65 | 75 | 82 | 94 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 0 | 6 | 4 | -9 | 8 | 19 |
| Cash from Investing | -1 | 0 | -2 | -1 | -18 | -4 | -23 |
| Cash from Financing | 0 | 0 | -3 | 1 | 31 | -3 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | 4 | 3 | -11 | 7 | 3 |
| 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 (11.6×) and current (14.0×) 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 12× exit, ₹610 only delivers your return if you pay ₹363. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 47.96 |
| FY28 | 10.0% | 52.76 |
| FY29 | 10.0% | 58.03 |
| FY30 | 10.0% | 63.83 |
| FY31 | 10.0% | 70.22 |
| FY32 | 8.0% ·fade | 75.84 |
| FY33 | 6.0% ·fade | 80.39 |
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.