Makes stainless-steel flexible hoses, assemblies, metal bellows & data-center liquid-cooling skids.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 26 | 26 | 26 | 26 |
| Reserves | 30 | 36 | 63 | 91 | 267 | 317 | 334 | 421 |
| Borrowings | 63 | 53 | 39 | 45 | 0 | 1 | 9 | 9 |
| Other Liabilities | 41 | 50 | 58 | 55 | 82 | 84 | 100 | 109 |
| Total Liabilities | 157 | 162 | 183 | 214 | 375 | 427 | 469 | 565 |
| AssetsFixed Assets | 44 | 43 | 46 | 56 | 83 | 172 | 175 | 213 |
| CWIP | 0 | 0 | 7 | 1 | 5 | 10 | 25 | 23 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 113 | 118 | 131 | 157 | 287 | 245 | 269 | 329 |
| Total Assets | 157 | 162 | 183 | 214 | 375 | 427 | 469 | 565 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 12 | 32 | 7 | 44 | 27 | 66 |
| Cash from Investing | -1 | -3 | -13 | -9 | -64 | -74 | -120 |
| Cash from Financing | -10 | -10 | -14 | 0 | 90 | -3 | 47 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 9 | 19 | -2 | 6 | -78 | -5 |
| 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 (49.3×) and current (98.9×) 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 14.4% growth and a 49× exit, ₹507 only delivers your return if you pay ₹216. The price is currently baking in 33% growth.
EPS grows 14.4%/yr for 5 years, then fades to 6% over 2, exits at 49×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.4% | 5.87 |
| FY28 | 14.4% | 6.71 |
| FY29 | 14.4% | 7.68 |
| FY30 | 14.4% | 8.79 |
| FY31 | 14.4% | 10.05 |
| FY32 | 10.2% ·fade | 11.08 |
| FY33 | 6.0% ·fade | 11.74 |
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.