India's largest pump manufacturer, also making valves & hydel turbines, exporting to 120+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 927 | 1.1k | 1.2k | 1.4k | 1.7k | 2.1k | 2.2k | 2.4k |
| Borrowings | 578 | 331 | 396 | 286 | 192 | 182 | 219 | 250 |
| Other Liabilities | 1.3k | 1.3k | 1.3k | 1.3k | 1.4k | 1.4k | 1.4k | 1.7k |
| Total Liabilities | 2.8k | 2.7k | 2.9k | 3.0k | 3.3k | 3.7k | 3.8k | 4.4k |
| AssetsFixed Assets | 501 | 481 | 532 | 532 | 634 | 655 | 669 | 702 |
| CWIP | 51 | 73 | 27 | 82 | 32 | 34 | 52 | 58 |
| Investments | 104 | 195 | 333 | 317 | 410 | 619 | 649 | 758 |
| Other Assets | 2.2k | 2.0k | 2.0k | 2.1k | 2.2k | 2.4k | 2.4k | 2.9k |
| Total Assets | 2.8k | 2.7k | 2.9k | 3.0k | 3.3k | 3.7k | 3.8k | 4.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 62 | 305 | 317 | 114 | 329 | 370 | 386 | 334 |
| Cash from Investing | -57 | -172 | -145 | -183 | -73 | -166 | -236 | -213 |
| Cash from Financing | -23 | 125 | -315 | 30 | -169 | -159 | -92 | -44 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | 168 | 245 | 50 | 209 | 259 | 297 | 204 |
| 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 (32.0×) and current (39.7×) 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 16.7% growth and a 32× exit, ₹1868 only delivers your return if you pay ₹1,445. The price is currently baking in 22% growth.
EPS grows 16.7%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.7% | 54.88 |
| FY28 | 16.7% | 64.05 |
| FY29 | 16.7% | 74.75 |
| FY30 | 16.7% | 87.23 |
| FY31 | 16.7% | 101.80 |
| FY32 | 11.3% ·fade | 113.35 |
| FY33 | 6.0% ·fade | 120.15 |
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.