Independent Indian manufacturer of condenser-graded high-voltage transformer bushings for power transmission and generation.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 14 | 14 | 14 |
| Reserves | 10 | 14 | 21 | 29 | 39 | 133 | 145 | 170 |
| Borrowings | 3 | 2 | 7 | 8 | 7 | 23 | 28 | 38 |
| Other Liabilities | 9 | 12 | 11 | 19 | 22 | 32 | 31 | 43 |
| Total Liabilities | 26 | 31 | 43 | 59 | 71 | 203 | 218 | 264 |
| AssetsFixed Assets | 0 | 8 | 14 | 17 | 18 | 41 | 50 | 61 |
| CWIP | 0 | 1 | 0 | 0 | 5 | 8 | 12 | 43 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Other Assets | 26 | 22 | 28 | 42 | 47 | 154 | 156 | 156 |
| Total Assets | 26 | 31 | 43 | 59 | 71 | 203 | 218 | 264 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 7 | 7 | 9 | 14 | 9 | 9 |
| Cash from Investing | -1 | -3 | -10 | -4 | -9 | -84 | -15 |
| Cash from Financing | -1 | -2 | 3 | -5 | -5 | 97 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 4 | 1 | 5 | 1 | -29 | -50 |
| 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 (13.9×) and current (39.1×) 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 14× exit, ₹835 only delivers your return if you pay ₹207. The price is currently baking in 41% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 23.50 |
| FY28 | 10.0% | 25.85 |
| FY29 | 10.0% | 28.43 |
| FY30 | 10.0% | 31.27 |
| FY31 | 10.0% | 34.40 |
| FY32 | 8.0% ·fade | 37.15 |
| FY33 | 6.0% ·fade | 39.38 |
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.