Nagpur manufacturer of welding consumables, wear plates and heavy engineering equipment for core industries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 28 | 37 | 37 | 37 |
| Reserves | 91 | 101 | 117 | 138 | 163 | 331 | 348 | 368 |
| Borrowings | 32 | 20 | 25 | 48 | 34 | 23 | 22 | 29 |
| Other Liabilities | 42 | 33 | 44 | 40 | 50 | 52 | 58 | 77 |
| Total Liabilities | 169 | 158 | 190 | 230 | 276 | 444 | 466 | 510 |
| AssetsFixed Assets | 62 | 57 | 60 | 64 | 91 | 98 | 99 | 110 |
| CWIP | 0 | 0 | 0 | 2 | 1 | 3 | 9 | 23 |
| Investments | 13 | 12 | 19 | 20 | 29 | 35 | 44 | 43 |
| Other Assets | 94 | 88 | 110 | 145 | 154 | 309 | 313 | 334 |
| Total Assets | 169 | 158 | 190 | 230 | 276 | 444 | 466 | 510 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 10 | 12 | 11 | -5 | 36 | 9 | 23 |
| Cash from Investing | -5 | -23 | 6 | -15 | -13 | -36 | -18 | -40 |
| Cash from Financing | -8 | 14 | -16 | 3 | 20 | 3 | 129 | -12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | -13 | 10 | 0 | -14 | 5 | -6 | -18 |
| 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 (26.0×) and current (28.3×) 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 38.9% growth and a 26× exit, ₹380 only delivers your return if you pay ₹882. The price is currently baking in 19% growth.
EPS grows 38.9%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 38.9% | 18.68 |
| FY28 | 38.9% | 25.95 |
| FY29 | 38.9% | 36.04 |
| FY30 | 38.9% | 50.06 |
| FY31 | 38.9% | 69.54 |
| FY32 | 22.4% ·fade | 85.15 |
| FY33 | 6.0% ·fade | 90.26 |
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.