Makes steel warship sections, armoured vehicle plates and dairy machinery for Indian Navy, Army and shipyards.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 8 | 11 | 14 | 14 | 15 | 15 |
| Reserves | 12 | 14 | 16 | 29 | 93 | 117 | 152 | 175 |
| Borrowings | 26 | 26 | 23 | 19 | 9 | 10 | 1 | 2 |
| Other Liabilities | 20 | 13 | 21 | 25 | 18 | 22 | 23 | 21 |
| Total Liabilities | 61 | 56 | 68 | 85 | 133 | 164 | 190 | 214 |
| AssetsFixed Assets | 10 | 10 | 14 | 12 | 15 | 23 | 22 | 34 |
| CWIP | 2 | 3 | 0 | 2 | 0 | 2 | 4 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 5 | 7 | 7 |
| Other Assets | 49 | 43 | 54 | 70 | 119 | 134 | 158 | 170 |
| Total Assets | 61 | 56 | 68 | 85 | 133 | 164 | 190 | 214 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 7 | 2 | 4 | -7 | -3 | -11 | 86 |
| Cash from Investing | -8 | -4 | 0 | -4 | 1 | -37 | 5 | -92 |
| Cash from Financing | 5 | -3 | -2 | -1 | 6 | 45 | 1 | 11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 4 | -1 | 2 | -10 | -6 | -23 | 66 |
| 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 (36.4×) and current (54.1×) 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 10% growth and a 36× exit, ₹1351 only delivers your return if you pay ₹623. The price is currently baking in 27% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.48 |
| FY28 | 10.0% | 30.23 |
| FY29 | 10.0% | 33.25 |
| FY30 | 10.0% | 36.57 |
| FY31 | 10.0% | 40.23 |
| FY32 | 8.0% ·fade | 43.45 |
| FY33 | 6.0% ·fade | 46.06 |
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.