Mumbai-headquartered electrical-engineering capital goods manufacturer, incorporated in 1946.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 750 | 967 | 1.1k | 1.4k | 1.9k | 1.9k | 2.2k | 2.0k |
| Borrowings | 248 | 238 | 279 | 287 | 150 | 80 | 191 | 301 |
| Other Liabilities | 237 | 266 | 258 | 386 | 490 | 601 | 723 | 782 |
| Total Liabilities | 1.2k | 1.5k | 1.7k | 2.1k | 2.5k | 2.6k | 3.1k | 3.1k |
| AssetsFixed Assets | 74 | 102 | 105 | 108 | 130 | 129 | 130 | 145 |
| CWIP | 24 | 3 | 3 | 2 | 3 | 14 | 47 | 83 |
| Investments | 353 | 561 | 673 | 890 | 1.3k | 1.3k | 1.6k | 1.4k |
| Other Assets | 790 | 810 | 878 | 1.1k | 1.0k | 1.1k | 1.3k | 1.5k |
| Total Assets | 1.2k | 1.5k | 1.7k | 2.1k | 2.5k | 2.6k | 3.1k | 3.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 53 | 12 | 39 | -9 | 52 | 241 | 175 | -92 |
| Cash from Investing | -20 | -22 | -13 | -14 | -10 | -52 | -54 | -82 |
| Cash from Financing | -34 | 10 | -20 | 17 | -31 | -182 | -123 | 163 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 39 | -15 | 22 | -26 | 36 | 209 | 141 | -206 |
| 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 (24.4×) and current (25.1×) 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 13.1% growth and a 24× exit, ₹2668 only delivers your return if you pay ₹2,060. The price is currently baking in 19% growth.
EPS grows 13.1%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.1% | 120.17 |
| FY28 | 13.1% | 135.91 |
| FY29 | 13.1% | 153.72 |
| FY30 | 13.1% | 173.85 |
| FY31 | 13.1% | 196.63 |
| FY32 | 9.6% ·fade | 215.40 |
| FY33 | 6.0% ·fade | 228.33 |
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.