State-run Kolkata shipyard building warships for India's Navy & Coast Guard, plus bridges and diesel engines.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 |
| Reserves | 926 | 1.0k | 1.1k | 1.3k | 1.6k | 2.0k | 2.2k | 2.5k |
| Borrowings | 0 | 4 | 11 | 312 | 66 | 10 | 32 | 37 |
| Other Liabilities | 4.4k | 5.7k | 6.4k | 9.1k | 8.5k | 8.3k | 8.7k | 8.0k |
| Total Liabilities | 5.4k | 6.8k | 7.6k | 10.8k | 10.3k | 10.4k | 11.0k | 10.6k |
| AssetsFixed Assets | 304 | 340 | 501 | 508 | 493 | 515 | 563 | 584 |
| CWIP | 52 | 151 | 10 | 6 | 25 | 28 | 18 | 16 |
| Investments | 54 | 826 | 197 | 234 | 0 | 0 | 0 | 0 |
| Other Assets | 5.0k | 5.5k | 6.9k | 10.0k | 9.7k | 9.8k | 10.4k | 10.0k |
| Total Assets | 5.4k | 6.8k | 7.6k | 10.8k | 10.3k | 10.4k | 11.0k | 10.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -112 | 628 | 515 | -356 | 1.4k | -707 | 16 | -290 |
| Cash from Investing | 198 | 245 | -1.2k | 429 | -1.7k | 1.1k | 170 | 527 |
| Cash from Financing | -89 | -153 | -62 | -72 | 220 | -358 | -187 | -223 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -164 | 560 | 351 | -411 | 1.4k | -755 | -51 | -367 |
| 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 (36.6×) and current (42.9×) 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 48.6% growth and a 37× exit, ₹2798 only delivers your return if you pay ₹8,881. The price is currently baking in 21% growth.
EPS grows 48.6%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 48.6% | 97.04 |
| FY28 | 48.6% | 144.20 |
| FY29 | 48.6% | 214.27 |
| FY30 | 48.6% | 318.41 |
| FY31 | 48.6% | 473.16 |
| FY32 | 27.3% ·fade | 602.33 |
| FY33 | 6.0% ·fade | 638.47 |
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.