Vertically integrated Indian solar-energy player spanning distribution (GPES Solar), EPC/PMC project execution (GPES Green), and in-house manufacturing of inverters, BESS and lithium-based smart-fuel tech (iNVERGY/FuelON).
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 8 | 12 | 12 | 12 |
| Reserves | 1 | 2 | 4 | 8 | 13 | 47 | 58 | 81 |
| Borrowings | 1 | 4 | 5 | 13 | 14 | 32 | 34 | 58 |
| Other Liabilities | 3 | 9 | 9 | 26 | 22 | 62 | 66 | 172 |
| Total Liabilities | 4 | 14 | 19 | 47 | 58 | 153 | 170 | 322 |
| AssetsFixed Assets | 0 | 2 | 2 | 2 | 3 | 20 | 29 | 43 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 14 | 18 | 25 |
| Other Assets | 4 | 13 | 17 | 45 | 53 | 118 | 123 | 255 |
| Total Assets | 4 | 14 | 19 | 47 | 58 | 153 | 170 | 322 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 4 | -6 | 2 | -6 | 27 | 7 |
| Cash from Investing | 0 | -6 | 4 | -2 | -1 | -43 | -35 |
| Cash from Financing | 0 | 3 | 2 | 0 | 8 | 25 | 20 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 2 | -7 | 2 | -8 | 9 | -16 |
| 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 (13.3×) 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 10% growth and a 7× exit, ₹444 only delivers your return if you pay ₹162. The price is currently baking in 32% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 36.73 |
| FY28 | 10.0% | 40.40 |
| FY29 | 10.0% | 44.44 |
| FY30 | 10.0% | 48.89 |
| FY31 | 10.0% | 53.77 |
| FY32 | 8.0% ·fade | 58.08 |
| FY33 | 6.0% ·fade | 61.56 |
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.