Nashik (Maharashtra) manufacturer of Power Quality Solutions — capacitors, reactors, vacuum contactors, CT/PT/RVTs — and smart-metering (AMI) systems, now diversifying into solar/wind via subsidiary Famous Power Ltd.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 19 | 19 | 20 | 20 | 20 |
| Reserves | 9 | 11 | 14 | 27 | 28 | 46 | 49 | 52 |
| Borrowings | 9 | 11 | 15 | 14 | 21 | 27 | 36 | 43 |
| Other Liabilities | 18 | 15 | 16 | 17 | 16 | 23 | 28 | 26 |
| Total Liabilities | 38 | 38 | 48 | 77 | 83 | 116 | 132 | 141 |
| AssetsFixed Assets | 3 | 3 | 8 | 14 | 16 | 15 | 17 | 45 |
| CWIP | 1 | 1 | 3 | 1 | 0 | 4 | 20 | 4 |
| Investments | 3 | 2 | 3 | 15 | 16 | 24 | 26 | 28 |
| Other Assets | 31 | 31 | 33 | 47 | 51 | 72 | 69 | 63 |
| Total Assets | 38 | 38 | 48 | 77 | 83 | 116 | 132 | 141 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | -4 | 6 | -4 | 4 | -20 | -3 | 13 |
| Cash from Investing | — | -2 | -3 | 0 | -7 | -7 | -14 | -34 |
| Cash from Financing | — | 2 | -1 | 3 | 7 | 24 | 25 | 13 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | -4 | 5 | -5 | -3 | -25 | -9 | -19 |
| 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 (19.9×) and current (15.8×) 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 16× exit, ₹81 only delivers your return if you pay ₹57. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.67 |
| FY28 | 10.0% | 6.23 |
| FY29 | 10.0% | 6.85 |
| FY30 | 10.0% | 7.54 |
| FY31 | 10.0% | 8.29 |
| FY32 | 8.0% ·fade | 8.96 |
| FY33 | 6.0% ·fade | 9.50 |
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.