Pureplay energy-tech firm making turbines, transformers and grid switchgear across India's power value chain
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 71 | 71 |
| Reserves | 0 | 3.8k | 4.3k | 4.7k |
| Borrowings | 0 | 127 | 148 | 216 |
| Other Liabilities | 0 | 3.5k | 5.0k | 5.2k |
| Total Liabilities | 0 | 7.4k | 9.5k | 10.2k |
| AssetsFixed Assets | 0 | 435 | 536 | 610 |
| CWIP | 0 | 93 | 76 | 116 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 6.9k | 8.9k | 9.5k |
| Total Assets | 0 | 7.4k | 9.5k | 10.2k |
| Line item | FY25 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 0 | 103 | 3.7k |
| Cash from Investing | 0 | -80 | -3.5k |
| Cash from Financing | 0 | -23 | -55 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 0 | 23 | 3.5k |
| 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 (76.2×) and current (113.8×) 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 10% growth and a 76× exit, ₹3834 only delivers your return if you pay ₹1,774. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 76×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 37.05 |
| FY28 | 10.0% | 40.75 |
| FY29 | 10.0% | 44.83 |
| FY30 | 10.0% | 49.31 |
| FY31 | 10.0% | 54.24 |
| FY32 | 8.0% ·fade | 58.58 |
| FY33 | 6.0% ·fade | 62.10 |
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.