Maharashtra-based manufacturer of hoists, cranes and overhead material-handling equipment sold under the Bajaj Indef, iCrane, iStacker and SWIFT brands
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 3 | 3 | 3 | 3 |
| Reserves | 0 | 216 | 250 | 255 | 269 |
| Borrowings | 0 | 5 | 4 | 3 | 2 |
| Other Liabilities | 0 | 53 | 44 | 48 | 51 |
| Total Liabilities | 0 | 277 | 301 | 310 | 326 |
| AssetsFixed Assets | 0 | 34 | 35 | 32 | 35 |
| CWIP | 0 | 0 | 2 | 3 | 0 |
| Investments | 0 | 181 | 199 | 213 | 215 |
| Other Assets | 0 | 63 | 65 | 62 | 75 |
| Total Assets | 0 | 277 | 301 | 310 | 326 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 29 | 5 | 32 |
| Cash from Investing | 0 | -31 | -10 | -25 |
| Cash from Financing | 0 | -2 | -2 | -8 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | 27 | -3 | 28 |
| 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 (37.3×) and current (28.9×) 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 -23.9% growth and a 29× exit, ₹235 only delivers your return if you pay ₹22. The price is currently baking in 17% growth.
EPS grows -23.9%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -23.9% | 6.19 |
| FY28 | -23.9% | 4.71 |
| FY29 | -23.9% | 3.59 |
| FY30 | -23.9% | 2.73 |
| FY31 | -23.9% | 2.08 |
| FY32 | -8.9% ·fade | 1.89 |
| FY33 | 6.0% ·fade | 2.01 |
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.