Indian arm of Swiss ABB, making electrification and automation gear — motors, drives, switchgear — across 6 plants
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 |
| Reserves | 3.6k | 4.0k | 4.1k | 4.9k | 5.9k | 7.0k | 7.2k | 7.8k |
| Borrowings | 58 | 37 | 30 | 33 | 49 | 52 | 73 | 85 |
| Other Liabilities | 3.9k | 4.0k | 4.3k | 4.3k | 5.0k | 5.3k | 5.5k | 5.7k |
| Total Liabilities | 7.6k | 8.1k | 8.5k | 9.3k | 11.0k | 12.4k | 12.8k | 13.6k |
| AssetsFixed Assets | 783 | 817 | 823 | 899 | 994 | 1.1k | 1.1k | 1.2k |
| CWIP | 75 | 77 | 100 | 69 | 60 | 95 | 100 | 116 |
| Investments | 0 | 0 | 975 | 493 | 2 | 2 | 2 | 2 |
| Other Assets | 6.7k | 7.2k | 6.6k | 7.9k | 9.9k | 11.2k | 11.6k | 12.3k |
| Total Assets | 7.6k | 8.1k | 8.5k | 9.3k | 11.0k | 12.4k | 12.8k | 13.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 625 | 667 | 318 | 650 | 742 | 1.4k | 1.3k | 1.2k |
| Cash from Investing | 151 | -398 | 443 | -2.0k | 1.8k | -3.4k | -503 | 364 |
| Cash from Financing | -794 | -147 | -152 | -127 | -140 | -269 | -770 | -966 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 389 | 545 | 205 | 514 | 594 | 1.2k | 1.1k | 980 |
| 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 (79.8×) and current (102.7×) 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 19.7% growth and a 80× exit, ₹7376 only delivers your return if you pay ₹6,350. The price is currently baking in 23% growth.
EPS grows 19.7%/yr for 5 years, then fades to 6% over 2, exits at 80×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.7% | 85.98 |
| FY28 | 19.7% | 102.92 |
| FY29 | 19.7% | 123.19 |
| FY30 | 19.7% | 147.46 |
| FY31 | 19.7% | 176.51 |
| FY32 | 12.8% ·fade | 199.19 |
| FY33 | 6.0% ·fade | 211.15 |
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.