Manufactures steel forgings and machined precision parts for automotive, energy and heavy engineering.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 10 | 10 | 10 | 11 |
| Reserves | 4 | 6 | 7 | 19 | 54 | 114 | 136 | 202 |
| Borrowings | 2 | 4 | 11 | 5 | 4 | 0 | 7 | 6 |
| Other Liabilities | 2 | 5 | 13 | 37 | 24 | 28 | 46 | 37 |
| Total Liabilities | 9 | 16 | 32 | 62 | 92 | 153 | 199 | 255 |
| AssetsFixed Assets | 4 | 4 | 5 | 8 | 12 | 35 | 33 | 38 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 6 | 36 | 62 |
| Investments | 0 | 2 | 2 | 8 | 19 | 22 | 22 | 12 |
| Other Assets | 4 | 11 | 24 | 47 | 62 | 90 | 108 | 143 |
| Total Assets | 9 | 16 | 32 | 62 | 92 | 153 | 199 | 255 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -2 | 6 | 18 | -8 | 6 | 9 |
| Cash from Investing | -1 | -2 | -12 | -13 | -10 | -19 | -88 |
| Cash from Financing | 1 | 4 | 6 | -4 | 29 | 20 | 65 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | -2 | 4 | 15 | -13 | -26 | -54 |
| 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 (31.4×) and current (37.1×) 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 31× exit, ₹1685 only delivers your return if you pay ₹976. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 49.95 |
| FY28 | 10.0% | 54.95 |
| FY29 | 10.0% | 60.44 |
| FY30 | 10.0% | 66.48 |
| FY31 | 10.0% | 73.13 |
| FY32 | 8.0% ·fade | 78.98 |
| FY33 | 6.0% ·fade | 83.72 |
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.