India's largest homegrown maker of industrial coding & marking printers (inkjet, laser, thermal-transfer) and consumables, expanding into track-and-trace and single-dose packaging machinery via European subsidiaries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 185 | 216 | 241 | 278 | 318 | 397 | 433 | 437 |
| Borrowings | 0 | 3 | 4 | 6 | 7 | 8 | 7 | 7 |
| Other Liabilities | 55 | 54 | 63 | 75 | 93 | 88 | 91 | 121 |
| Total Liabilities | 256 | 290 | 324 | 374 | 434 | 508 | 548 | 581 |
| AssetsFixed Assets | 94 | 105 | 110 | 120 | 150 | 159 | 166 | 173 |
| CWIP | 6 | 8 | 3 | 8 | 8 | 11 | 9 | 4 |
| Investments | 14 | 26 | 47 | 53 | 40 | 47 | 63 | 41 |
| Other Assets | 142 | 151 | 163 | 193 | 236 | 292 | 311 | 362 |
| Total Assets | 256 | 290 | 324 | 374 | 434 | 508 | 548 | 581 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 34 | 31 | 38 | 50 | 55 | 50 | 50 | 50 |
| Cash from Investing | -9 | -17 | -26 | -27 | -36 | 8 | -37 | -23 |
| Cash from Financing | -13 | -25 | -9 | -16 | -17 | -51 | -19 | -21 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 26 | 15 | 13 | 40 | 27 | 8 | 23 | 23 |
| 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 (21.0×) and current (25.6×) 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 -8.4% growth and a 21× exit, ₹623 only delivers your return if you pay ₹130. The price is currently baking in 22% growth.
EPS grows -8.4%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.4% | 22.31 |
| FY28 | -8.4% | 20.44 |
| FY29 | -8.4% | 18.72 |
| FY30 | -8.4% | 17.15 |
| FY31 | -8.4% | 15.71 |
| FY32 | -1.2% ·fade | 15.52 |
| FY33 | 6.0% ·fade | 16.45 |
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.