Noida/Greater Noida-based manufacturer of acoustic and noise-control products — anechoic chambers, enclosures, acoustic doors and panels — for industrial, commercial and defence use, plus a B2C soundproofing brand 'Envirotech Mute'.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 13 | 19 | 19 | 19 |
| Reserves | 2 | 4 | 6 | 6 | 45 | 51 | 57 |
| Borrowings | 5 | 5 | 9 | 9 | 8 | 15 | 14 |
| Other Liabilities | 3 | 4 | 7 | 10 | 9 | 10 | 12 |
| Total Liabilities | 11 | 14 | 23 | 39 | 81 | 95 | 102 |
| AssetsFixed Assets | 3 | 4 | 10 | 10 | 9 | 28 | 44 |
| CWIP | 0 | 0 | 0 | 0 | 29 | 14 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 8 | 10 | 13 | 29 | 42 | 53 | 57 |
| Total Assets | 11 | 14 | 23 | 39 | 81 | 95 | 102 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 2 | 0 | -2 | -1 | 0 |
| Cash from Investing | -1 | 0 | -7 | 0 | -25 | -8 |
| Cash from Financing | 1 | -1 | 7 | 1 | 29 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | -7 | -2 | -26 | -7 |
| 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 (7.0×) and current (5.7×) 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, ₹79 only delivers your return if you pay ₹58. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.31 |
| FY28 | 10.0% | 16.84 |
| FY29 | 10.0% | 18.53 |
| FY30 | 10.0% | 20.38 |
| FY31 | 10.0% | 22.42 |
| FY32 | 8.0% ·fade | 24.21 |
| FY33 | 6.0% ·fade | 25.66 |
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.