Asia's largest industrial gear maker and India's leading bulk material-handling equipment manufacturer.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 832 | 897 | 1.0k | 1.3k | 1.6k | 2.0k | 2.2k | 2.3k |
| Borrowings | 483 | 335 | 151 | 52 | 70 | 181 | 258 | 273 |
| Other Liabilities | 792 | 733 | 513 | 399 | 449 | 550 | 494 | 655 |
| Total Liabilities | 2.1k | 2.0k | 1.7k | 1.7k | 2.1k | 2.7k | 3.0k | 3.2k |
| AssetsFixed Assets | 799 | 758 | 739 | 754 | 769 | 914 | 1.0k | 930 |
| CWIP | 0 | 0 | 1 | 0 | 1 | 7 | 26 | 23 |
| Investments | 53 | 53 | 54 | 77 | 286 | 496 | 684 | 743 |
| Other Assets | 1.3k | 1.2k | 921 | 899 | 1.1k | 1.3k | 1.3k | 1.5k |
| Total Assets | 2.1k | 2.0k | 1.7k | 1.7k | 2.1k | 2.7k | 3.0k | 3.2k |
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 (31.2×) and current (44.1×) 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 1.3% growth and a 31× exit, ₹464 only delivers your return if you pay ₹144. The price is currently baking in 25% growth.
EPS grows 1.3%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.3% | 10.67 |
| FY28 | 1.3% | 10.81 |
| FY29 | 1.3% | 10.95 |
| FY30 | 1.3% | 11.09 |
| FY31 | 1.3% | 11.23 |
| FY32 | 3.7% ·fade | 11.64 |
| FY33 | 6.0% ·fade | 12.34 |
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.