Aditya Infotech (CP PLUS) designs, manufactures and sells video surveillance and security systems in India.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 11 | 12 | 12 |
| Reserves | 167 | 187 | 269 | 288 | 430 | 798 | 1.6k | 1.6k |
| Borrowings | 265 | 147 | 190 | 410 | 436 | 504 | 128 | 222 |
| Other Liabilities | 342 | 339 | 739 | 989 | 785 | 1.2k | 1.7k | 808 |
| Total Liabilities | 776 | 675 | 1.2k | 1.7k | 1.7k | 2.5k | 3.4k | 2.7k |
| AssetsFixed Assets | 50 | 56 | 55 | 65 | 70 | 90 | 785 | 110 |
| CWIP | 0 | 0 | 4 | 7 | 16 | 28 | 48 | 76 |
| Investments | 12 | 11 | 17 | 11 | 11 | 260 | 1 | 261 |
| Other Assets | 715 | 608 | 1.1k | 1.6k | 1.6k | 2.1k | 2.5k | 2.2k |
| Total Assets | 776 | 675 | 1.2k | 1.7k | 1.7k | 2.5k | 3.4k | 2.7k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 77 | 263 | 43 | 55 | -180 | 33 | 37 |
| Cash from Investing | 0 | 6 | -88 | -122 | 116 | -1 | -61 |
| Cash from Financing | -96 | -143 | 20 | 109 | -44 | -18 | 130 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 75 | 261 | 37 | 48 | -187 | 6 | -22 |
| 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 (73.7×) and current (121.6×) 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 150.7% growth and a 74× exit, ₹3543 only delivers your return if you pay ₹1,51,822. The price is currently baking in 29% growth.
EPS grows 150.7%/yr for 5 years, then fades to 6% over 2, exits at 74×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 150.7% | 73.08 |
| FY28 | 150.7% | 183.21 |
| FY29 | 150.7% | 459.31 |
| FY30 | 150.7% | 1151.48 |
| FY31 | 150.7% | 2886.76 |
| FY32 | 78.3% ·fade | 5148.53 |
| FY33 | 6.0% ·fade | 5457.44 |
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.