Nagpur-based multi-product engineering company and world leader in cotton ginning machinery, diversified into pre-engineered buildings, electrical panels and heavy engineering fabrication.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 3 | 3 | 3 | 3 | 10 | 10 | 10 |
| Reserves | 100 | 169 | 204 | 271 | 330 | 377 | 404 | 414 |
| Borrowings | 70 | 51 | 64 | 43 | 64 | 65 | 50 | 63 |
| Other Liabilities | 97 | 147 | 124 | 129 | 168 | 151 | 166 | 213 |
| Total Liabilities | 269 | 369 | 395 | 446 | 564 | 604 | 629 | 699 |
| AssetsFixed Assets | 72 | 80 | 86 | 111 | 185 | 218 | 168 | 211 |
| CWIP | 1 | 4 | 14 | 24 | 10 | 19 | 41 | 27 |
| Investments | 0 | 4 | 4 | 22 | 22 | 9 | 10 | 12 |
| Other Assets | 196 | 281 | 291 | 289 | 347 | 358 | 411 | 449 |
| Total Assets | 269 | 369 | 395 | 446 | 564 | 604 | 629 | 699 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 14 | 41 | 89 | 55 | 27 | 55 | 52 | 78 |
| Cash from Investing | -7 | -21 | -12 | -20 | -52 | -66 | -38 | -58 |
| Cash from Financing | -5 | -8 | -19 | 4 | -22 | 19 | -26 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 19 | 73 | 30 | -12 | -17 | -4 | 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 (21.1×) and current (26.5×) 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 -17.6% growth and a 21× exit, ₹420 only delivers your return if you pay ₹48. The price is currently baking in 23% growth.
EPS grows -17.6%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -17.6% | 13.08 |
| FY28 | -17.6% | 10.78 |
| FY29 | -17.6% | 8.88 |
| FY30 | -17.6% | 7.32 |
| FY31 | -17.6% | 6.03 |
| FY32 | -5.8% ·fade | 5.68 |
| FY33 | 6.0% ·fade | 6.02 |
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.