India's leading self-loading concrete mixer maker, with ~73.5% share of the domestic SLCM market.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 412 | 509 | 575 | 702 | 907 | 1.1k | 1.2k | 1.4k |
| Borrowings | 15 | 1 | 7 | 12 | 8 | 2 | 1 | 2 |
| Other Liabilities | 130 | 218 | 150 | 241 | 310 | 324 | 206 | 358 |
| Total Liabilities | 560 | 731 | 735 | 967 | 1.2k | 1.5k | 1.5k | 1.8k |
| AssetsFixed Assets | 0 | 112 | 157 | 167 | 167 | 176 | 175 | 182 |
| CWIP | 1 | 1 | 7 | 6 | 17 | 21 | 35 | 35 |
| Investments | 201 | 81 | 296 | 495 | 625 | 656 | 710 | 952 |
| Other Assets | 358 | 537 | 274 | 299 | 426 | 630 | 540 | 583 |
| Total Assets | 560 | 731 | 735 | 967 | 1.2k | 1.5k | 1.5k | 1.8k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 131 | 72 | 85 | 185 | 207 | 43 | 377 |
| Cash from Investing | -109 | -7 | -129 | -193 | -116 | -35 | -257 |
| Cash from Financing | -14 | 0 | 0 | 0 | -25 | -26 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 117 | 36 | 71 | 168 | 185 | 20 | 350 |
| 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 (29.4×) and current (30.2×) 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 -13.5% growth and a 29× exit, ₹595 only delivers your return if you pay ₹106. The price is currently baking in 18% growth.
EPS grows -13.5%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -13.5% | 17.02 |
| FY28 | -13.5% | 14.73 |
| FY29 | -13.5% | 12.74 |
| FY30 | -13.5% | 11.02 |
| FY31 | -13.5% | 9.53 |
| FY32 | -3.8% ·fade | 9.17 |
| FY33 | 6.0% ·fade | 9.72 |
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.