Ahmedabad-based manufacturer of CNC and hydraulic sheet-metal forming machines — press brakes, shearing machines, plate rolling machines and presses, with a US sales/service subsidiary.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 8 | 11 | 11 | 11 |
| Reserves | 9 | 13 | 21 | 26 | 74 | 80 | 85 |
| Borrowings | 22 | 25 | 22 | 33 | 25 | 30 | 30 |
| Other Liabilities | 31 | 34 | 37 | 33 | 29 | 33 | 28 |
| Total Liabilities | 66 | 74 | 83 | 101 | 139 | 155 | 154 |
| AssetsFixed Assets | 26 | 26 | 26 | 25 | 32 | 36 | 35 |
| CWIP | 0 | 1 | 0 | 1 | 7 | 13 | 18 |
| Investments | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
| Other Assets | 40 | 47 | 57 | 74 | 98 | 105 | 99 |
| Total Assets | 66 | 74 | 83 | 101 | 139 | 155 | 154 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 3 | 5 | -5 | -7 | 13 |
| Cash from Investing | -2 | -3 | -1 | -2 | -17 | -18 |
| Cash from Financing | 0 | 0 | -5 | 8 | 28 | 2 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | 0 | 4 | -8 | -22 | -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 (6.2×) and current (6.2×) 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 10% growth and a 6× exit, ₹130 only delivers your return if you pay ₹87. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 23.06 |
| FY28 | 10.0% | 25.36 |
| FY29 | 10.0% | 27.90 |
| FY30 | 10.0% | 30.69 |
| FY31 | 10.0% | 33.76 |
| FY32 | 8.0% ·fade | 36.46 |
| FY33 | 6.0% ·fade | 38.64 |
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.