Mumbai-based fabricator and installer of aluminium windows, doors, curtain walls, cladding and glazing systems for building facades, and exclusive Anchor Partner for Hindalco's Eternia window-systems brand in the Mumbai Metropolitan Region.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 |
| Reserves | 35 | 40 | 45 |
| Borrowings | 13 | 23 | 41 |
| Other Liabilities | 38 | 45 | 49 |
| Total Liabilities | 111 | 133 | 160 |
| AssetsFixed Assets | 7 | 10 | 10 |
| CWIP | 0 | 0 | 0 |
| Investments | 4 | 4 | 13 |
| Other Assets | 100 | 119 | 137 |
| Total Assets | 111 | 133 | 160 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -19 | -16 |
| Cash from Investing | -3 | -13 |
| Cash from Financing | 26 | 26 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -20 | -21 |
| 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 (7.3×) and current (6.6×) 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 7× exit, ₹49 only delivers your return if you pay ₹36. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.23 |
| FY28 | 10.0% | 9.05 |
| FY29 | 10.0% | 9.96 |
| FY30 | 10.0% | 10.95 |
| FY31 | 10.0% | 12.05 |
| FY32 | 8.0% ·fade | 13.01 |
| FY33 | 6.0% ·fade | 13.79 |
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.