Hooghly (West Bengal) manufacturer of electrostatic precipitator (ESP) internals - collecting & discharge electrodes, ESP spares - for power, iron & steel and cement plants, now expanding into stainless-steel pipes and HFTR assembly.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 9 | 12 | 12 | 12 | 12 |
| Reserves | 11 | 8 | 30 | 35 | 37 | 39 |
| Borrowings | 40 | 49 | 35 | 63 | 46 | 43 |
| Other Liabilities | 11 | 16 | 14 | 10 | 28 | 15 |
| Total Liabilities | 62 | 82 | 91 | 120 | 123 | 109 |
| AssetsFixed Assets | 9 | 9 | 10 | 12 | 12 | 17 |
| CWIP | 1 | 3 | 6 | 6 | 7 | 5 |
| Investments | 0 | 0 | 0 | 1 | 1 | 2 |
| Other Assets | 53 | 70 | 75 | 101 | 103 | 86 |
| Total Assets | 62 | 82 | 91 | 120 | 123 | 109 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | 3 | 1 | -22 | 23 |
| Cash from Investing | -3 | -3 | -4 | -4 | -4 |
| Cash from Financing | 9 | 5 | 1 | 26 | -17 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -7 | 0 | -3 | -26 | 20 |
| 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 (5.9×) and current (4.0×) 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 4× exit, ₹29 only delivers your return if you pay ₹20. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 7.92 |
| FY28 | 10.0% | 8.71 |
| FY29 | 10.0% | 9.58 |
| FY30 | 10.0% | 10.54 |
| FY31 | 10.0% | 11.60 |
| FY32 | 8.0% ·fade | 12.52 |
| FY33 | 6.0% ·fade | 13.27 |
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.