Manufactures railway wagons, wheelsets, brake systems, CV load bodies, containers and EV/BESS systems.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 89 | 387 | 387 | 387 | 412 | 424 | 424 | 427 |
| Reserves | 6 | 246 | 295 | 416 | 1.2k | 2.3k | 2.4k | 2.6k |
| Borrowings | 50 | 138 | 139 | 288 | 349 | 502 | 590 | 996 |
| Other Liabilities | 54 | 220 | 250 | 543 | 975 | 743 | 573 | 738 |
| Total Liabilities | 200 | 991 | 1.1k | 1.6k | 2.9k | 4.0k | 4.0k | 4.7k |
| AssetsFixed Assets | 111 | 418 | 428 | 464 | 831 | 972 | 581 | 1.1k |
| CWIP | 6 | 21 | 22 | 27 | 54 | 66 | 72 | 266 |
| Investments | 0 | 2 | 8 | 11 | 93 | 164 | 1.1k | 236 |
| Other Assets | 83 | 550 | 615 | 1.1k | 2.0k | 2.8k | 2.2k | 3.1k |
| Total Assets | 200 | 991 | 1.1k | 1.6k | 2.9k | 4.0k | 4.0k | 4.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | -15 | 67 | 60 | 78 | -19 | 104 | 9 |
| Cash from Investing | -1 | -13 | -60 | -49 | -122 | -464 | -628 | -688 |
| Cash from Financing | 12 | 7 | 22 | -17 | 121 | 489 | 842 | 454 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | -27 | 37 | 23 | 9 | -143 | -403 | -524 |
| 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 (53.2×) and current (68.3×) 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 7.7% growth and a 53× exit, ₹254 only delivers your return if you pay ₹122. The price is currently baking in 23% growth.
EPS grows 7.7%/yr for 5 years, then fades to 6% over 2, exits at 53×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.7% | 4.01 |
| FY28 | 7.7% | 4.31 |
| FY29 | 7.7% | 4.65 |
| FY30 | 7.7% | 5.01 |
| FY31 | 7.7% | 5.39 |
| FY32 | 6.9% ·fade | 5.76 |
| FY33 | 6.0% ·fade | 6.11 |
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.