Forges & precision-machines components for global OEMs across auto, defence, aerospace, rail and energy.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 69 | 82 | 83 | 103 | 111 | 114 | 121 |
| Reserves | 9 | 76 | 114 | 450 | 942 | 1.1k | 1.5k |
| Borrowings | 26 | 47 | 52 | 49 | 40 | 82 | 152 |
| Other Liabilities | 68 | 78 | 121 | 111 | 159 | 194 | 104 |
| Total Liabilities | 171 | 284 | 371 | 712 | 1.3k | 1.5k | 1.9k |
| AssetsFixed Assets | 42 | 42 | 48 | 57 | 183 | 436 | 547 |
| CWIP | 0 | 7 | 7 | 130 | 417 | 351 | 277 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 129 | 235 | 316 | 525 | 652 | 737 | 1.0k |
| Total Assets | 171 | 284 | 371 | 712 | 1.3k | 1.5k | 1.9k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 17 | -58 | 26 | -32 | 148 | 32 |
| Cash from Investing | -3 | -8 | -21 | -134 | -417 | -354 |
| Cash from Financing | -12 | 69 | -6 | 249 | 274 | 315 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 14 | -65 | 5 | -166 | -268 | -175 |
| 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 (32.6×) and current (21.7×) 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 84.6% growth and a 22× exit, ₹449 only delivers your return if you pay ₹5,644. The price is currently baking in 17% growth.
EPS grows 84.6%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 84.6% | 38.16 |
| FY28 | 84.6% | 70.44 |
| FY29 | 84.6% | 130.03 |
| FY30 | 84.6% | 240.03 |
| FY31 | 84.6% | 443.10 |
| FY32 | 45.3% ·fade | 643.82 |
| FY33 | 6.0% ·fade | 682.45 |
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.