Technology-driven EPC company for flue-gas desulfurization (air pollution control), dry bulk material handling, and rural/urban electrification for thermal power, metals and industrial clients
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 21 | 26 | 26 | 32 | 32 | 32 |
| Reserves | 128 | 130 | 96 | 94 | 135 | 142 | 134 |
| Borrowings | 65 | 82 | 95 | 103 | 102 | 101 | 105 |
| Other Liabilities | 64 | 68 | 59 | 69 | 33 | 30 | 35 |
| Total Liabilities | 275 | 300 | 276 | 292 | 302 | 305 | 305 |
| AssetsFixed Assets | 0 | 6 | 5 | 4 | 4 | 3 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Other Assets | 270 | 289 | 265 | 283 | 293 | 297 | 298 |
| Total Assets | 275 | 300 | 276 | 292 | 302 | 305 | 305 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -54 | 16 | 1 | 12 | -28 | 5 |
| Cash from Investing | 0 | -7 | 0 | 0 | 0 | 0 |
| Cash from Financing | 54 | -9 | 0 | -12 | 29 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -54 | 9 | 0 | 12 | -29 | 5 |
| 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 (24.6×) and current (10.4×) 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 10× exit, ₹4 only delivers your return if you pay ₹9. The price is currently baking in 18% growth.
EPS grows 38.9%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 38.9% | 0.47 |
| FY28 | 38.9% | 0.66 |
| FY29 | 38.9% | 0.91 |
| FY30 | 38.9% | 1.27 |
| FY31 | 38.9% | 1.76 |
| FY32 | 22.4% ·fade | 2.15 |
| FY33 | 6.0% ·fade | 2.28 |
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.