Vertically integrated EMS contract manufacturer building complex electronics box-builds from 15 plants in India and the US.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 12 | 13 | 13 | 13 | 13 |
| Reserves | 45 | 58 | 87 | 525 | 534 | 598 | 637 | 708 |
| Borrowings | 274 | 316 | 318 | 342 | 209 | 180 | 163 | 213 |
| Other Liabilities | 129 | 136 | 183 | 310 | 168 | 246 | 290 | 330 |
| Total Liabilities | 450 | 512 | 589 | 1.2k | 923 | 1.0k | 1.1k | 1.3k |
| AssetsFixed Assets | 99 | 104 | 114 | 128 | 147 | 185 | 186 | 192 |
| CWIP | 3 | 0 | 2 | 15 | 20 | 10 | 16 | 24 |
| Investments | 2 | 0 | 0 | 0 | 75 | 35 | 21 | 81 |
| Other Assets | 346 | 408 | 473 | 1.0k | 681 | 808 | 881 | 967 |
| Total Assets | 450 | 512 | 589 | 1.2k | 923 | 1.0k | 1.1k | 1.3k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 66 | 6 | 16 | -13 | 17 | 25 | 0 |
| Cash from Investing | -19 | -27 | -18 | -25 | -146 | 54 | 0 |
| Cash from Financing | -42 | 28 | -21 | 452 | -251 | -52 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 49 | -14 | -2 | -41 | -18 | -21 | 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 (77.8×) and current (102.9×) 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 28.7% growth and a 78× exit, ₹1742 only delivers your return if you pay ₹2,179. The price is currently baking in 24% growth.
EPS grows 28.7%/yr for 5 years, then fades to 6% over 2, exits at 78×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.7% | 21.78 |
| FY28 | 28.7% | 28.03 |
| FY29 | 28.7% | 36.07 |
| FY30 | 28.7% | 46.42 |
| FY31 | 28.7% | 59.74 |
| FY32 | 17.3% ·fade | 70.11 |
| FY33 | 6.0% ·fade | 74.32 |
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.