Indian maker of pumps, valves and fluid-control systems for energy, water, industry; part of KSB Group.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| Reserves | 794 | 856 | 976 | 1.1k | 1.3k | 1.5k | 1.5k | 1.6k |
| Borrowings | 60 | 62 | 3 | 3 | 3 | 3 | 5 | 5 |
| Other Liabilities | 547 | 588 | 596 | 679 | 761 | 859 | 967 | 1.1k |
| Total Liabilities | 1.4k | 1.5k | 1.6k | 1.8k | 2.1k | 2.3k | 2.5k | 2.8k |
| AssetsFixed Assets | 307 | 318 | 311 | 350 | 419 | 438 | 445 | 462 |
| CWIP | 34 | 25 | 39 | 25 | 32 | 55 | 61 | 92 |
| Investments | 64 | 66 | 70 | 74 | 80 | 88 | 88 | 97 |
| Other Assets | 1.0k | 1.1k | 1.2k | 1.4k | 1.5k | 1.8k | 1.9k | 2.1k |
| Total Assets | 1.4k | 1.5k | 1.6k | 1.8k | 2.1k | 2.3k | 2.5k | 2.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 77 | 202 | 171 | 62 | 38 | 142 | 187 | 93 |
| Cash from Investing | -86 | -152 | -101 | 2 | -12 | 5 | -146 | 50 |
| Cash from Financing | 2 | -4 | -32 | -95 | -51 | -59 | -65 | -72 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 36 | 157 | 122 | 25 | -67 | 49 | 88 | 0 |
| 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 (54.0×) and current (58.2×) 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 12.3% growth and a 54× exit, ₹866 only delivers your return if you pay ₹624. The price is currently baking in 19% growth.
EPS grows 12.3%/yr for 5 years, then fades to 6% over 2, exits at 54×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.3% | 16.70 |
| FY28 | 12.3% | 18.75 |
| FY29 | 12.3% | 21.06 |
| FY30 | 12.3% | 23.65 |
| FY31 | 12.3% | 26.56 |
| FY32 | 9.2% ·fade | 28.99 |
| FY33 | 6.0% ·fade | 30.73 |
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.