Indian manufacturer of power, auto, inverter-duty and specialty transformers, 5 MVA/11 kV up to 500 MVA/765 kV.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
| Reserves | 72 | 90 | 151 | 214 | 336 | 767 | 914 |
| Borrowings | 56 | 76 | 74 | 49 | 146 | 362 | 51 |
| Other Liabilities | 212 | 256 | 322 | 282 | 370 | 474 | 529 |
| Total Liabilities | 355 | 436 | 561 | 559 | 866 | 1.6k | 1.5k |
| AssetsFixed Assets | 47 | 47 | 47 | 65 | 76 | 471 | 507 |
| CWIP | 1 | 0 | 3 | 12 | 113 | 29 | 30 |
| Investments | 0 | 0 | 1 | 1 | 1 | 13 | 13 |
| Other Assets | 306 | 389 | 510 | 482 | 676 | 1.1k | 959 |
| Total Assets | 355 | 436 | 561 | 559 | 866 | 1.6k | 1.5k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 29 | 0 | 52 | 88 | 84 | 184 |
| Cash from Investing | -14 | -5 | -18 | -36 | -141 | -403 |
| Cash from Financing | -15 | 5 | -31 | -56 | 57 | 225 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 20 | -3 | 45 | 56 | -30 | 68 |
| 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 (46.6×) and current (57.5×) 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 64.7% growth and a 47× exit, ₹1590 only delivers your return if you pay ₹8,488. The price is currently baking in 22% growth.
EPS grows 64.7%/yr for 5 years, then fades to 6% over 2, exits at 47×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 64.7% | 45.51 |
| FY28 | 64.7% | 74.95 |
| FY29 | 64.7% | 123.44 |
| FY30 | 64.7% | 203.31 |
| FY31 | 64.7% | 334.85 |
| FY32 | 35.4% ·fade | 453.22 |
| FY33 | 6.0% ·fade | 480.41 |
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.