Indian manufacturer of precision fastening solutions and springs for renewable energy, industrial and mobility OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 10 | 13 | 13 | 13 |
| Reserves | 48 | 50 | 57 | 81 | 95 | 244 | 259 | 280 |
| Borrowings | 61 | 59 | 57 | 60 | 57 | 24 | 24 | 38 |
| Other Liabilities | 28 | 21 | 29 | 26 | 27 | 39 | 48 | 43 |
| Total Liabilities | 140 | 133 | 146 | 170 | 189 | 320 | 343 | 374 |
| AssetsFixed Assets | 56 | 0 | 56 | 61 | 64 | 84 | 93 | 104 |
| CWIP | 7 | 0 | 3 | 5 | 7 | 11 | 13 | 19 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 78 | 133 | 86 | 105 | 118 | 225 | 237 | 252 |
| Total Assets | 140 | 133 | 146 | 170 | 189 | 320 | 343 | 374 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 15 | 12 | 16 | 16 | 3 | 10 |
| Cash from Investing | -10 | -5 | -7 | -12 | -3 | -92 | -11 |
| Cash from Financing | 1 | -8 | -7 | -4 | -12 | 89 | 11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 10 | 5 | 13 | 3 | -31 | -28 |
| 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 (34.5×) and current (38.1×) 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 23.4% growth and a 35× exit, ₹1060 only delivers your return if you pay ₹1,273. The price is currently baking in 19% growth.
EPS grows 23.4%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.4% | 34.31 |
| FY28 | 23.4% | 42.33 |
| FY29 | 23.4% | 52.24 |
| FY30 | 23.4% | 64.46 |
| FY31 | 23.4% | 79.55 |
| FY32 | 14.7% ·fade | 91.24 |
| FY33 | 6.0% ·fade | 96.71 |
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.