India ODM manufacturer of LED lighting, display lighting and electronics for global client brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 25 | 65 | 77 | 77 | 77 | 77 |
| Reserves | 36 | 63 | 84 | 77 | 476 | 483 | 499 | 525 |
| Borrowings | 57 | 79 | 116 | 123 | 70 | 53 | 59 | 70 |
| Other Liabilities | 52 | 32 | 40 | 46 | 35 | 65 | 93 | 107 |
| Total Liabilities | 145 | 174 | 265 | 311 | 658 | 678 | 728 | 778 |
| AssetsFixed Assets | 54 | 59 | 60 | 65 | 106 | 200 | 206 | 199 |
| CWIP | 1 | 4 | 9 | 27 | 72 | 48 | 59 | 101 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 90 | 112 | 195 | 219 | 480 | 430 | 463 | 479 |
| Total Assets | 145 | 174 | 265 | 311 | 658 | 678 | 728 | 778 |
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 (42.9×) and current (33.2×) 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 -4.7% growth and a 33× exit, ₹162 only delivers your return if you pay ₹51. The price is currently baking in 18% growth.
EPS grows -4.7%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -4.7% | 4.66 |
| FY28 | -4.7% | 4.44 |
| FY29 | -4.7% | 4.23 |
| FY30 | -4.7% | 4.03 |
| FY31 | -4.7% | 3.84 |
| FY32 | 0.6% ·fade | 3.87 |
| FY33 | 6.0% ·fade | 4.10 |
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.