Contract manufacturer (EMS/ODM) making mobiles, TVs, appliances, IT hardware & telecom gear for other brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 530 | 726 | 985 | 1.3k | 1.7k | 3.0k | 4.1k | 4.7k |
| Borrowings | 87 | 295 | 667 | 453 | 489 | 671 | 1.4k | 994 |
| Other Liabilities | 1.1k | 1.8k | 2.6k | 2.9k | 4.8k | 13.1k | 14.2k | 13.5k |
| Total Liabilities | 1.7k | 2.8k | 4.3k | 4.7k | 7.0k | 16.8k | 19.7k | 19.2k |
| AssetsFixed Assets | 414 | 550 | 1.0k | 1.2k | 2.0k | 2.8k | 4.0k | 4.2k |
| CWIP | 10 | 72 | 22 | 120 | 68 | 257 | 331 | 571 |
| Investments | 0 | 95 | 141 | 44 | 20 | 536 | 1.2k | 1.0k |
| Other Assets | 1.3k | 2.1k | 3.1k | 3.3k | 4.9k | 13.2k | 14.1k | 13.4k |
| Total Assets | 1.7k | 2.8k | 4.3k | 4.7k | 7.0k | 16.8k | 19.7k | 19.2k |
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 (114.9×) and current (93.2×) 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 54.8% growth and a 93× exit, ₹12517 only delivers your return if you pay ₹57,722. The price is currently baking in 18% growth.
EPS grows 54.8%/yr for 5 years, then fades to 6% over 2, exits at 93×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 54.8% | 208.00 |
| FY28 | 54.8% | 321.99 |
| FY29 | 54.8% | 498.44 |
| FY30 | 54.8% | 771.59 |
| FY31 | 54.8% | 1194.42 |
| FY32 | 30.4% ·fade | 1557.52 |
| FY33 | 6.0% ·fade | 1650.98 |
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.