Tamil Nadu-based manufacturer of power, distribution and large power transformers for utilities and industry.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 116 | 123 | 134 | 160 | 207 | 270 | 314 | 363 |
| Borrowings | 0 | 0 | 1 | 11 | 5 | 8 | 12 | 5 |
| Other Liabilities | 77 | 55 | 94 | 121 | 164 | 150 | 174 | 176 |
| Total Liabilities | 203 | 188 | 240 | 303 | 386 | 438 | 510 | 555 |
| AssetsFixed Assets | 48 | 44 | 41 | 44 | 49 | 50 | 51 | 75 |
| CWIP | 0 | 0 | 1 | 1 | 0 | 6 | 11 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 155 | 144 | 197 | 258 | 337 | 383 | 448 | 468 |
| Total Assets | 203 | 188 | 240 | 303 | 386 | 438 | 510 | 555 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 17 | -14 | 8 | 22 | -4 | 32 | 56 | 57 |
| Cash from Investing | -1 | -2 | -3 | -9 | -15 | -12 | -18 | -53 |
| Cash from Financing | 0 | 0 | 0 | 0 | 9 | -8 | 1 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 17 | -16 | 7 | 18 | -12 | 24 | 40 | 23 |
| 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 (20.8×) and current (30.7×) 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 54.9% growth and a 21× exit, ₹2680 only delivers your return if you pay ₹8,504. The price is currently baking in 26% growth.
EPS grows 54.9%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 54.9% | 135.31 |
| FY28 | 54.9% | 209.59 |
| FY29 | 54.9% | 324.65 |
| FY30 | 54.9% | 502.88 |
| FY31 | 54.9% | 778.97 |
| FY32 | 30.4% ·fade | 1016.16 |
| FY33 | 6.0% ·fade | 1077.13 |
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.