Surat-based OEM manufacturer of elevator cabins, automatic door systems and cabin safety frames, with an integrated stainless-steel polishing division serving its own elevator line and external clients.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 10 | 10 | 10 | 10 | 10 | 21 | 21 |
| Reserves | 6 | 2 | 6 | 10 | 25 | 33 | 23 | 28 |
| Borrowings | 5 | 7 | 9 | 11 | 32 | 32 | 32 | 28 |
| Other Liabilities | 3 | 3 | 5 | 7 | 7 | 8 | 11 | 15 |
| Total Liabilities | 19 | 22 | 30 | 39 | 75 | 83 | 87 | 91 |
| AssetsFixed Assets | 9 | 13 | 15 | 19 | 24 | 25 | 56 | 55 |
| CWIP | 0 | 1 | 1 | 0 | 27 | 33 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 9 | 8 | 14 | 19 | 23 | 25 | 31 | 36 |
| Total Assets | 19 | 22 | 30 | 39 | 75 | 83 | 87 | 91 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 1 | 3 | 1 | 4 | 6 | 9 | 8 |
| Cash from Investing | -8 | -1 | -4 | -3 | -5 | -33 | -8 | -2 |
| Cash from Financing | 8 | -1 | 1 | 2 | 1 | 28 | -1 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | -0 | -1 | -2 | -1 | -28 | 1 | 6 |
| 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 (82.6×) and current (37.8×) 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 7.9% growth and a 38× exit, ₹122 only delivers your return if you pay ₹77. The price is currently baking in 17% growth.
EPS grows 7.9%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.9% | 3.50 |
| FY28 | 7.9% | 3.77 |
| FY29 | 7.9% | 4.07 |
| FY30 | 7.9% | 4.39 |
| FY31 | 7.9% | 4.74 |
| FY32 | 7.0% ·fade | 5.07 |
| FY33 | 6.0% ·fade | 5.37 |
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.