Power-transmission equipment maker and EPC contractor diversifying into green hydrogen, BESS and solar EPC.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 5 | 5 | 10 | 10 | 11 | 11 | 11 |
| Reserves | 20 | 30 | 36 | 42 | 64 | 189 | 218 | 250 |
| Borrowings | 2 | 0 | 6 | 13 | 38 | 70 | 62 | 94 |
| Other Liabilities | 14 | 16 | 23 | 41 | 53 | 98 | 258 | 225 |
| Total Liabilities | 41 | 51 | 71 | 106 | 165 | 367 | 549 | 580 |
| AssetsFixed Assets | 2 | 2 | 3 | 21 | 27 | 37 | 40 | 58 |
| CWIP | 0 | 0 | 13 | 1 | 1 | 2 | 3 | 53 |
| Investments | 11 | 11 | 11 | 11 | 12 | 78 | 23 | 64 |
| Other Assets | 28 | 38 | 44 | 73 | 125 | 250 | 484 | 406 |
| Total Assets | 41 | 51 | 71 | 106 | 165 | 367 | 549 | 580 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 2 | -1 | 7 | 12 | -8 | 50 | 6 |
| Cash from Investing | 0 | 0 | 0 | -14 | -7 | -7 | -73 | -60 |
| Cash from Financing | 0 | 0 | 5 | 4 | 3 | 18 | 90 | 75 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 2 | -1 | -7 | 5 | -15 | 36 | -70 |
| 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 (39.9×) and current (53.2×) 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 48% growth and a 40× exit, ₹2252 only delivers your return if you pay ₹6,088. The price is currently baking in 24% growth.
EPS grows 48%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 48.0% | 62.68 |
| FY28 | 48.0% | 92.76 |
| FY29 | 48.0% | 137.29 |
| FY30 | 48.0% | 203.19 |
| FY31 | 48.0% | 300.72 |
| FY32 | 27.0% ·fade | 381.91 |
| FY33 | 6.0% ·fade | 404.83 |
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.