Ahmedabad-based manufacturer of submersible, solar and self-priming water pumps and motors for agriculture, domestic and industrial use, sold via dealers/retailers across India and exported to Asia and the UAE.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 |
| Reserves | 5 | 7 | 9 | 10 | 12 |
| Borrowings | 12 | 17 | 9 | 8 | 22 |
| Other Liabilities | 15 | 13 | 17 | 23 | 37 |
| Total Liabilities | 44 | 49 | 46 | 53 | 83 |
| AssetsFixed Assets | 7 | 9 | 9 | 9 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 37 | 40 | 37 | 44 | 74 |
| Total Assets | 44 | 49 | 46 | 53 | 83 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 1 | 10 | -11 |
| Cash from Investing | -2 | -3 | 0 | 0 |
| Cash from Financing | -1 | 3 | -10 | 12 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 1 | -3 | 10 | -12 |
| 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 (60.9×) and current (33.4×) 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 54.8% growth and a 33× exit, ₹20 only delivers your return if you pay ₹93. The price is currently baking in 18% growth.
EPS grows 54.8%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 54.8% | 0.94 |
| FY28 | 54.8% | 1.46 |
| FY29 | 54.8% | 2.26 |
| FY30 | 54.8% | 3.50 |
| FY31 | 54.8% | 5.42 |
| FY32 | 30.4% ·fade | 7.07 |
| FY33 | 6.0% ·fade | 7.49 |
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.