Sonipat (Haryana) manufacturer of industrial nucleonic gauges and plant automation equipment used by paper, plastic, steel and galvanizing producers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 0 | 58 | 73 | 84 | 88 | 95 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 0 | 13 | 13 | 11 | 15 | 12 |
| Total Liabilities | 0 | 76 | 90 | 100 | 108 | 112 |
| AssetsFixed Assets | 0 | 10 | 10 | 9 | 9 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 66 | 81 | 91 | 99 | 103 |
| Total Assets | 0 | 76 | 90 | 100 | 108 | 112 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -31 | -8 | 6 | 1 |
| Cash from Investing | 0 | 38 | 3 | 5 | 4 |
| Cash from Financing | 0 | 0 | 0 | -4 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -42 | -8 | 6 | 0 |
| 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 (16.9×) 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 0.4% growth and a 15× exit, ₹503 only delivers your return if you pay ₹205. The price is currently baking in 18% growth.
EPS grows 0.4%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.4% | 32.66 |
| FY28 | 0.4% | 32.79 |
| FY29 | 0.4% | 32.92 |
| FY30 | 0.4% | 33.05 |
| FY31 | 0.4% | 33.19 |
| FY32 | 3.2% ·fade | 34.25 |
| FY33 | 6.0% ·fade | 36.30 |
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.