Design-led EMS maker of PCBAs, cable harnesses, box builds for aerospace, defence, medical, industrial OEMs
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 53 | 79 | 79 | 79 | 79 |
| Reserves | 145 | 830 | 870 | 907 | 933 |
| Borrowings | 356 | 192 | 301 | 211 | 172 |
| Other Liabilities | 551 | 502 | 443 | 483 | 458 |
| Total Liabilities | 1.1k | 1.6k | 1.7k | 1.7k | 1.6k |
| AssetsFixed Assets | 161 | 192 | 346 | 342 | 355 |
| CWIP | 1 | 1 | 6 | 4 | 2 |
| Investments | 90 | 66 | 31 | 27 | 30 |
| Other Assets | 853 | 1.3k | 1.3k | 1.3k | 1.3k |
| Total Assets | 1.1k | 1.6k | 1.7k | 1.7k | 1.6k |
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 (58.0×) and current (57.8×) 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 -5% growth and a 58× exit, ₹474 only delivers your return if you pay ₹147. The price is currently baking in 17% growth.
EPS grows -5%/yr for 5 years, then fades to 6% over 2, exits at 58×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.0% | 7.78 |
| FY28 | -5.0% | 7.39 |
| FY29 | -5.0% | 7.02 |
| FY30 | -5.0% | 6.67 |
| FY31 | -5.0% | 6.34 |
| FY32 | 0.5% ·fade | 6.37 |
| FY33 | 6.0% ·fade | 6.75 |
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.