Chhattisgarh-based farm-machinery manufacturer of track combine harvesters, threshers, reapers and seed-sowing equipment, with pan-India dealer reach and exports to Africa and Asia.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 8 | 12 | 12 |
| Reserves | 3 | 3 | 6 | 4 | 31 | 35 |
| Borrowings | 9 | 7 | 11 | 5 | 11 | 2 |
| Other Liabilities | 9 | 8 | 5 | 3 | 9 | 3 |
| Total Liabilities | 21 | 18 | 22 | 20 | 63 | 52 |
| AssetsFixed Assets | 5 | 6 | 6 | 5 | 5 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 15 | 12 | 16 | 16 | 57 | 43 |
| Total Assets | 21 | 18 | 22 | 20 | 63 | 52 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 6 | 1 | 2 | -7 |
| Cash from Investing | -2 | -2 | -6 | 6 | -5 |
| Cash from Financing | 4 | -3 | 3 | -7 | 26 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -3 | 4 | -5 | 8 | -12 |
| 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 (0.3×) and current (0.5×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 83.29 |
| FY28 | 10.0% | 91.62 |
| FY29 | 10.0% | 100.78 |
| FY30 | 10.0% | 110.86 |
| FY31 | 10.0% | 121.95 |
| FY32 | 8.0% ·fade | 131.70 |
| FY33 | 6.0% ·fade | 139.61 |
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.