Indian smart electricity, gas & water meter maker and AMISP integrator with in-house HES/MDMS software.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 26 | 26 | 26 | 30 | 30 | 30 | 30 |
| Reserves | 860 | 909 | 929 | 959 | 1.5k | 1.8k | 1.8k | 2.2k |
| Borrowings | 257 | 207 | 271 | 347 | 588 | 1.4k | 1.7k | 2.3k |
| Other Liabilities | 297 | 254 | 284 | 334 | 606 | 1.1k | 1.8k | 1.8k |
| Total Liabilities | 1.4k | 1.4k | 1.5k | 1.7k | 2.8k | 4.3k | 5.4k | 6.3k |
| AssetsFixed Assets | 173 | 163 | 156 | 157 | 193 | 285 | 293 | 468 |
| CWIP | 1 | 0 | 2 | 7 | 15 | 41 | 126 | 64 |
| Investments | 255 | 289 | 312 | 343 | 195 | 180 | 168 | 189 |
| Other Assets | 1.0k | 944 | 1.0k | 1.2k | 2.4k | 3.8k | 4.8k | 5.6k |
| Total Assets | 1.4k | 1.4k | 1.5k | 1.7k | 2.8k | 4.3k | 5.4k | 6.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 50 | 134 | 108 | 28 | 87 | -154 | -443 | -219 |
| Cash from Investing | -49 | -13 | -39 | -108 | -81 | -429 | -142 | -459 |
| Cash from Financing | -22 | -83 | -53 | -15 | 87 | 523 | 350 | 205 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | 113 | 96 | 13 | 63 | -226 | -556 | -514 |
| 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 (60.8×) and current (16.3×) 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 158.6% growth and a 16× exit, ₹325 only delivers your return if you pay ₹26,737. The price is currently baking in 18% growth.
EPS grows 158.6%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 158.6% | 51.44 |
| FY28 | 158.6% | 133.01 |
| FY29 | 158.6% | 343.97 |
| FY30 | 158.6% | 889.51 |
| FY31 | 158.6% | 2300.26 |
| FY32 | 82.3% ·fade | 4193.38 |
| FY33 | 6.0% ·fade | 4444.98 |
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.