Integrated electronics manufacturer (EMS, PCB, OSAT) serving auto, aerospace, rail, medical & industrial OEMs
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 46 | 58 | 64 | 64 | 67 | 67 |
| Reserves | 96 | 132 | 156 | 901 | 2.4k | 2.8k | 4.6k | 4.7k |
| Borrowings | 153 | 148 | 189 | 155 | 323 | 903 | 885 | 913 |
| Other Liabilities | 122 | 132 | 231 | 305 | 456 | 898 | 1.2k | 1.2k |
| Total Liabilities | 378 | 419 | 622 | 1.4k | 3.3k | 4.6k | 6.7k | 6.9k |
| AssetsFixed Assets | 66 | 80 | 113 | 132 | 319 | 845 | 1.7k | 1.7k |
| CWIP | 12 | 13 | 8 | 29 | 105 | 391 | 402 | 372 |
| Investments | 2 | 2 | 2 | 3 | 132 | 132 | 425 | 257 |
| Other Assets | 299 | 325 | 499 | 1.3k | 2.7k | 3.3k | 4.3k | 4.5k |
| Total Assets | 378 | 419 | 622 | 1.4k | 3.3k | 4.6k | 6.7k | 6.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 45 | 28 | 21 | -42 | 88 | -82 | -600 |
| Cash from Investing | -41 | -10 | -24 | -45 | -494 | -1.5k | -355 | -917 |
| Cash from Financing | 49 | -35 | -1 | 27 | 554 | 1.4k | 465 | 1.6k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -18 | 14 | 3 | -21 | -100 | -295 | -1.0k | -1.8k |
| 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 (108.9×) and current (59.9×) 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 56.5% growth and a 60× exit, ₹3253 only delivers your return if you pay ₹15,994. The price is currently baking in 18% growth.
EPS grows 56.5%/yr for 5 years, then fades to 6% over 2, exits at 60×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 56.5% | 84.96 |
| FY28 | 56.5% | 132.97 |
| FY29 | 56.5% | 208.10 |
| FY30 | 56.5% | 325.67 |
| FY31 | 56.5% | 509.67 |
| FY32 | 31.3% ·fade | 668.95 |
| FY33 | 6.0% ·fade | 709.08 |
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.