ODM-led electronics manufacturer (ESDM) designing and building PCB assemblies and box-build systems for global OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 3 | 15 | 20 | 20 | 21 |
| Reserves | 21 | 20 | 32 | 37 | 135 | 173 | 207 |
| Borrowings | 3 | 8 | 17 | 15 | 1 | 0 | 0 |
| Other Liabilities | 12 | 30 | 43 | 26 | 74 | 59 | 117 |
| Total Liabilities | 36 | 59 | 95 | 93 | 230 | 253 | 346 |
| AssetsFixed Assets | 5 | 25 | 23 | 23 | 31 | 32 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 5 | 5 | 8 |
| Other Assets | 32 | 34 | 72 | 70 | 194 | 216 | 308 |
| Total Assets | 36 | 59 | 95 | 93 | 230 | 253 | 346 |
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 (25.1×) and current (39.6×) 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 25× exit, ₹1256 only delivers your return if you pay ₹549. The price is currently baking in 28% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 34.85 |
| FY28 | 10.0% | 38.33 |
| FY29 | 10.0% | 42.17 |
| FY30 | 10.0% | 46.38 |
| FY31 | 10.0% | 51.02 |
| FY32 | 8.0% ·fade | 55.10 |
| FY33 | 6.0% ·fade | 58.41 |
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.