Bengaluru maker of tungsten-carbide cutting tools & CNC machine tools; Indian arm of Kennametal Inc.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 528 | 551 | 624 | 666 | 712 | 758 | 725 | 780 |
| Borrowings | 13 | 0 | 0 | 3 | 3 | 2 | 2 | 2 |
| Other Liabilities | 125 | 191 | 184 | 160 | 191 | 196 | 217 | 226 |
| Total Liabilities | 688 | 765 | 830 | 851 | 927 | 979 | 967 | 1.0k |
| AssetsFixed Assets | 247 | 225 | 215 | 275 | 294 | 280 | 273 | 274 |
| CWIP | 32 | 52 | 77 | 34 | 8 | 12 | 8 | 6 |
| Investments | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 408 | 486 | 538 | 542 | 626 | 688 | 685 | 750 |
| Total Assets | 688 | 765 | 830 | 851 | 927 | 979 | 967 | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 63 | 84 | 28 | 155 | 49 | 116 | 114 | 145 |
| Cash from Investing | -55 | -139 | -32 | -24 | -48 | -45 | -23 | -4 |
| Cash from Financing | -5 | 4 | 2 | -57 | -53 | -45 | -67 | -89 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -25 | -33 | 129 | -16 | 69 | 86 | 116 |
| 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 (53.4×) and current (44.4×) 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 12.2% growth and a 44× exit, ₹2798 only delivers your return if you pay ₹2,144. The price is currently baking in 18% growth.
EPS grows 12.2%/yr for 5 years, then fades to 6% over 2, exits at 44×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.2% | 70.71 |
| FY28 | 12.2% | 79.33 |
| FY29 | 12.2% | 89.01 |
| FY30 | 12.2% | 99.87 |
| FY31 | 12.2% | 112.06 |
| FY32 | 9.1% ·fade | 122.26 |
| FY33 | 6.0% ·fade | 129.59 |
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.