Bengaluru-based manufacturer of air compressors and related parts, majority-owned by US-based Ingersoll Rand Inc.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 350 | 419 | 520 | 546 | 549 | 578 | 618 | 584 |
| Borrowings | 8 | 10 | 8 | 5 | 6 | 11 | 10 | 9 |
| Other Liabilities | 163 | 212 | 276 | 276 | 266 | 312 | 324 | 374 |
| Total Liabilities | 552 | 672 | 836 | 859 | 852 | 932 | 984 | 999 |
| AssetsFixed Assets | 117 | 112 | 111 | 110 | 140 | 137 | 131 | 218 |
| CWIP | 1 | 4 | 6 | 4 | 6 | 50 | 85 | 30 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 434 | 556 | 719 | 745 | 706 | 745 | 768 | 751 |
| Total Assets | 552 | 672 | 836 | 859 | 852 | 932 | 984 | 999 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 37 | 109 | 76 | 81 | 148 | 207 | 265 | 274 |
| Cash from Investing | 100 | 59 | -1 | -5 | -5 | -34 | -37 | -70 |
| Cash from Financing | -791 | -125 | -4 | -13 | -162 | -225 | -240 | -255 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 28 | 107 | 70 | 69 | 133 | 158 | 216 | 196 |
| 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 (46.1×) and current (57.5×) 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.
At 9.5% growth and a 46× exit, ₹4354 only delivers your return if you pay ₹2,355. The price is currently baking in 22% growth.
EPS grows 9.5%/yr for 5 years, then fades to 6% over 2, exits at 46×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.5% | 82.92 |
| FY28 | 9.5% | 90.80 |
| FY29 | 9.5% | 99.43 |
| FY30 | 9.5% | 108.87 |
| FY31 | 9.5% | 119.22 |
| FY32 | 7.8% ·fade | 128.46 |
| FY33 | 6.0% ·fade | 136.16 |
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.