Murugappa Group electrical-engineering maker of motors, transformers, switchgears and railway systems
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 125 | 268 | 288 | 305 | 305 | 306 | 315 | 315 |
| Reserves | -442 | 766 | 1.5k | 2.1k | 2.9k | 3.8k | 7.1k | 7.9k |
| Borrowings | 1.8k | 953 | 310 | 17 | 15 | 18 | 117 | 46 |
| Other Liabilities | 1.9k | 1.9k | 1.7k | 1.8k | 2.2k | 2.7k | 4.0k | 3.7k |
| Total Liabilities | 3.4k | 3.9k | 3.8k | 4.3k | 5.4k | 6.8k | 11.6k | 12.0k |
| AssetsFixed Assets | 883 | 801 | 768 | 771 | 831 | 855 | 2.0k | 912 |
| CWIP | 15 | 10 | 25 | 29 | 85 | 240 | 455 | 488 |
| Investments | 15 | 304 | 343 | 303 | 995 | 1.6k | 783 | 2.1k |
| Other Assets | 2.4k | 2.8k | 2.7k | 3.2k | 3.5k | 4.1k | 8.3k | 8.4k |
| Total Assets | 3.4k | 3.9k | 3.8k | 4.3k | 5.4k | 6.8k | 11.6k | 12.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 983 | 635 | -335 | 450 | 890 | 963 | 934 | 889 |
| Cash from Investing | -642 | -142 | -4 | 190 | 7 | -1.2k | -887 | -3.5k |
| Cash from Financing | -430 | -497 | 596 | -675 | -585 | -243 | -174 | 2.8k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 913 | 615 | -347 | 390 | 818 | 779 | 683 | 477 |
| 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 (96.8×) and current (102.3×) 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 19.2% growth and a 97× exit, ₹905 only delivers your return if you pay ₹927. The price is currently baking in 19% growth.
EPS grows 19.2%/yr for 5 years, then fades to 6% over 2, exits at 97×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.2% | 10.55 |
| FY28 | 19.2% | 12.57 |
| FY29 | 19.2% | 14.99 |
| FY30 | 19.2% | 17.87 |
| FY31 | 19.2% | 21.30 |
| FY32 | 12.6% ·fade | 23.98 |
| FY33 | 6.0% ·fade | 25.42 |
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.