Manufactures glass-lined, filtration/drying, and heat-transfer process equipment for chemical and pharma plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 63 | 122 | 239 | 312 | 403 | 446 | 493 | 520 |
| Borrowings | 100 | 93 | 218 | 258 | 390 | 381 | 382 | 348 |
| Other Liabilities | 159 | 149 | 289 | 311 | 395 | 448 | 528 | 500 |
| Total Liabilities | 335 | 377 | 759 | 894 | 1.2k | 1.3k | 1.4k | 1.4k |
| AssetsFixed Assets | 94 | 120 | 245 | 318 | 541 | 593 | 611 | 627 |
| CWIP | 10 | 3 | 31 | 3 | 19 | 5 | 9 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 231 | 254 | 483 | 573 | 641 | 690 | 797 | 751 |
| Total Assets | 335 | 377 | 759 | 894 | 1.2k | 1.3k | 1.4k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 49 | 45 | 48 | 1 | 5 | 95 | 134 | 161 |
| Cash from Investing | -15 | -19 | -29 | -146 | -40 | -45 | -68 | -86 |
| Cash from Financing | -29 | -30 | -10 | 160 | 13 | -19 | -60 | -85 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 33 | 22 | 20 | -67 | -36 | 40 | 68 | 108 |
| 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 (69.4×) and current (61.0×) 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 -6.3% growth and a 61× exit, ₹422 only delivers your return if you pay ₹121. The price is currently baking in 18% growth.
EPS grows -6.3%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -6.3% | 6.48 |
| FY28 | -6.3% | 6.08 |
| FY29 | -6.3% | 5.69 |
| FY30 | -6.3% | 5.33 |
| FY31 | -6.3% | 5.00 |
| FY32 | -0.2% ·fade | 4.99 |
| FY33 | 6.0% ·fade | 5.29 |
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.