Jalandhar-based manufacturer of industrial and plumbing valves (gate, globe, ball, butterfly, plug) and high-pressure steel fittings for oil & gas, chemicals, power and HVAC applications.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 4 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 2 | 6 | 7 | 14 | 20 | 25 | 26 | 27 |
| Borrowings | 9 | 5 | 6 | 7 | 13 | 12 | 13 | 15 |
| Other Liabilities | 3 | 4 | 3 | 6 | 6 | 5 | 7 | 5 |
| Total Liabilities | 16 | 18 | 20 | 38 | 50 | 54 | 57 | 58 |
| AssetsFixed Assets | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 13 | 15 | 17 | 35 | 47 | 51 | 54 | 56 |
| Total Assets | 16 | 18 | 20 | 38 | 50 | 54 | 57 | 58 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 4 | 2 | 0 | -7 | 6 | -7 | 0 |
| Cash from Investing | -1 | -1 | -1 | -0 | -0 | -1 | -1 | -0 |
| Cash from Financing | -3 | -3 | -0 | -0 | 7 | 5 | -3 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 3 | 0 | 0 | -7 | 5 | -7 | 0 |
| 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 (25.2×) and current (31.7×) 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 -35.6% growth and a 25× exit, ₹67 only delivers your return if you pay ₹2. The price is currently baking in 23% growth.
EPS grows -35.6%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -35.6% | 1.36 |
| FY28 | -35.6% | 0.88 |
| FY29 | -35.6% | 0.56 |
| FY30 | -35.6% | 0.36 |
| FY31 | -35.6% | 0.23 |
| FY32 | -14.8% ·fade | 0.20 |
| FY33 | 6.0% ·fade | 0.21 |
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.