Indian AC, refrigeration & MEP provider spanning R&D, manufacturing, EPC and after-sales.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 41 | 41 | 41 | 41 |
| Reserves | 763 | 866 | 998 | 1.3k | 2.6k | 3.0k | 3.1k | 3.4k |
| Borrowings | 520 | 510 | 554 | 662 | 243 | 381 | 1.0k | 810 |
| Other Liabilities | 2.1k | 2.2k | 2.7k | 3.5k | 3.8k | 4.8k | 3.8k | 4.3k |
| Total Liabilities | 3.4k | 3.5k | 4.3k | 5.4k | 6.6k | 8.2k | 7.9k | 8.6k |
| AssetsFixed Assets | 444 | 384 | 433 | 859 | 1.2k | 1.5k | 1.7k | 1.7k |
| CWIP | 67 | 72 | 152 | 83 | 127 | 123 | 60 | 137 |
| Investments | 17 | 295 | 162 | 148 | 267 | 432 | 360 | 457 |
| Other Assets | 2.9k | 2.8k | 3.6k | 4.4k | 5.1k | 6.2k | 5.8k | 6.3k |
| Total Assets | 3.4k | 3.5k | 4.3k | 5.4k | 6.6k | 8.2k | 7.9k | 8.6k |
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 (66.8×) and current (69.2×) 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 28.5% growth and a 67× exit, ₹1668 only delivers your return if you pay ₹2,643. The price is currently baking in 18% growth.
EPS grows 28.5%/yr for 5 years, then fades to 6% over 2, exits at 67×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.5% | 30.97 |
| FY28 | 28.5% | 39.79 |
| FY29 | 28.5% | 51.14 |
| FY30 | 28.5% | 65.71 |
| FY31 | 28.5% | 84.44 |
| FY32 | 17.3% ·fade | 99.00 |
| FY33 | 6.0% ·fade | 104.94 |
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.