Coimbatore-based manufacturer of air compressors and automotive garage equipment, sold in 120+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 753 | 838 | 1.0k | 1.3k | 1.6k | 1.8k | 2.0k | 2.2k |
| Borrowings | 448 | 465 | 436 | 577 | 638 | 577 | 528 | 533 |
| Other Liabilities | 334 | 430 | 491 | 531 | 558 | 594 | 641 | 773 |
| Total Liabilities | 1.6k | 1.8k | 2.0k | 2.5k | 2.8k | 3.0k | 3.2k | 3.5k |
| AssetsFixed Assets | 600 | 572 | 553 | 587 | 587 | 592 | 636 | 699 |
| CWIP | 4 | 4 | 7 | 3 | 10 | 53 | 77 | 136 |
| Investments | 12 | 24 | 31 | 37 | 41 | 81 | 95 | 165 |
| Other Assets | 935 | 1.2k | 1.4k | 1.9k | 2.2k | 2.3k | 2.4k | 2.5k |
| Total Assets | 1.6k | 1.8k | 2.0k | 2.5k | 2.8k | 3.0k | 3.2k | 3.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 172 | 35 | 240 | 69 | 166 | 285 | 391 | 454 |
| Cash from Investing | -107 | -152 | -110 | 2 | -217 | -101 | -283 | -98 |
| Cash from Financing | -60 | 91 | -48 | -81 | 60 | -79 | -217 | -312 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 120 | -6 | 211 | 44 | 109 | 243 | 298 | 348 |
| 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 (55.8×) and current (47.2×) 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 14.7% growth and a 47× exit, ₹582 only delivers your return if you pay ₹506. The price is currently baking in 18% growth.
EPS grows 14.7%/yr for 5 years, then fades to 6% over 2, exits at 47×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.7% | 14.15 |
| FY28 | 14.7% | 16.23 |
| FY29 | 14.7% | 18.62 |
| FY30 | 14.7% | 21.36 |
| FY31 | 14.7% | 24.50 |
| FY32 | 10.3% ·fade | 27.03 |
| FY33 | 6.0% ·fade | 28.66 |
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.