Honeywell's India arm: process & building automation systems integration and contract-manufacturing exports.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 2.2k | 2.6k | 2.8k | 3.2k | 3.6k | 4.0k | 4.2k | 4.5k |
| Borrowings | 81 | 74 | 56 | 36 | 60 | 101 | 93 | 110 |
| Other Liabilities | 1.2k | 1.3k | 1.1k | 1.2k | 1.2k | 1.5k | 1.5k | 1.7k |
| Total Liabilities | 3.5k | 4.0k | 4.0k | 4.5k | 4.9k | 5.6k | 5.7k | 6.2k |
| AssetsFixed Assets | 193 | 217 | 181 | 151 | 170 | 202 | 179 | 202 |
| CWIP | 14 | 2 | 2 | 2 | 2 | 3 | 6 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3.3k | 3.7k | 3.8k | 4.3k | 4.7k | 5.4k | 5.6k | 6.0k |
| Total Assets | 3.5k | 4.0k | 4.0k | 4.5k | 4.9k | 5.6k | 5.7k | 6.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 312 | 330 | 364 | 264 | 410 | 439 | 426 | 493 |
| Cash from Investing | -443 | -212 | -307 | -106 | -118 | 2.0k | -8 | -2.9k |
| Cash from Financing | -34 | -70 | -89 | -99 | -102 | -106 | -110 | -116 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 289 | 271 | 317 | 253 | 388 | 407 | 399 | 460 |
| 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 (69.7×) and current (65.6×) 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 66× exit, ₹38955 only delivers your return if you pay ₹22,500. The price is currently baking in 17% growth.
EPS grows 6.3%/yr for 5 years, then fades to 6% over 2, exits at 66×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.3% | 631.21 |
| FY28 | 6.3% | 670.98 |
| FY29 | 6.3% | 713.25 |
| FY30 | 6.3% | 758.18 |
| FY31 | 6.3% | 805.95 |
| FY32 | 6.2% ·fade | 855.51 |
| FY33 | 6.0% ·fade | 906.84 |
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.