Mumbai-based MEP contractor providing turnkey electrical, fire-fighting, plumbing/HVAC, solar and security-automation installation services since 2010.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 4 | 5 | 5 | 5 |
| Reserves | 1 | 2 | 3 | 5 | 17 | 18 | 20 |
| Borrowings | 7 | 10 | 12 | 8 | 4 | 31 | 34 |
| Other Liabilities | 9 | 10 | 6 | 4 | 13 | 10 | 14 |
| Total Liabilities | 17 | 22 | 22 | 21 | 40 | 64 | 74 |
| AssetsFixed Assets | 4 | 4 | 4 | 2 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 13 | 18 | 18 | 19 | 37 | 62 | 72 |
| Total Assets | 17 | 22 | 22 | 21 | 40 | 64 | 74 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | -2 | -1 | 1 | -10 | -30 |
| Cash from Investing | -3 | 0 | 0 | 2 | -0 | 0 |
| Cash from Financing | -1 | 2 | 1 | -0 | 8 | 30 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | -2 | -1 | 2 | -10 | -30 |
| 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 (23.9×) and current (7.6×) 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 8× exit, ₹12 only delivers your return if you pay ₹9. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 1.73 |
| FY28 | 10.0% | 1.90 |
| FY29 | 10.0% | 2.09 |
| FY30 | 10.0% | 2.30 |
| FY31 | 10.0% | 2.53 |
| FY32 | 8.0% ·fade | 2.73 |
| FY33 | 6.0% ·fade | 2.89 |
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.