Precision manufacturer of hydraulic pumps, aerospace airframe structures and ferrous castings for global OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 302 | 329 | 367 | 503 | 594 | 637 | 758 | 678 |
| Borrowings | 540 | 515 | 449 | 460 | 375 | 382 | 594 | 411 |
| Other Liabilities | 209 | 159 | 185 | 201 | 197 | 230 | 400 | 255 |
| Total Liabilities | 1.1k | 1.0k | 1.0k | 1.2k | 1.2k | 1.3k | 1.8k | 1.4k |
| AssetsFixed Assets | 334 | 252 | 235 | 215 | 324 | 321 | 857 | 354 |
| CWIP | 2 | 3 | 11 | 71 | 1 | 12 | 21 | 2 |
| Investments | 334 | 338 | 338 | 348 | 377 | 397 | 0 | 398 |
| Other Assets | 388 | 416 | 423 | 536 | 470 | 526 | 881 | 596 |
| Total Assets | 1.1k | 1.0k | 1.0k | 1.2k | 1.2k | 1.3k | 1.8k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 87 | 127 | 80 | 138 | 94 | 79 | 93 | 49 |
| Cash from Investing | 20 | -10 | -5 | -19 | -70 | -10 | -47 | -29 |
| Cash from Financing | -108 | -107 | -84 | -116 | 64 | -159 | -48 | -18 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 110 | 115 | 73 | 117 | 32 | 52 | 67 | 16 |
| 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 (86.0×) and current (155.8×) 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 7.9% growth and a 86× exit, ₹10923 only delivers your return if you pay ₹3,759. The price is currently baking in 31% growth.
EPS grows 7.9%/yr for 5 years, then fades to 6% over 2, exits at 86×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.9% | 75.67 |
| FY28 | 7.9% | 81.65 |
| FY29 | 7.9% | 88.10 |
| FY30 | 7.9% | 95.06 |
| FY31 | 7.9% | 102.57 |
| FY32 | 7.0% ·fade | 109.70 |
| FY33 | 6.0% ·fade | 116.28 |
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.