Coimbatore engineering group making textile spinning machinery, CNC machine tools, castings & aerospace parts.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 1.6k | 1.8k | 2.0k | 2.3k | 2.7k | 2.8k | 2.8k | 2.9k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 686 | 977 | 1.7k | 1.8k | 1.3k | 1.2k | 1.4k | 1.4k |
| Total Liabilities | 2.3k | 2.8k | 3.6k | 4.1k | 4.0k | 4.0k | 4.2k | 4.3k |
| AssetsFixed Assets | 711 | 701 | 721 | 903 | 972 | 990 | 967 | 946 |
| CWIP | 30 | 11 | 6 | 24 | 9 | 4 | 10 | 1 |
| Investments | 136 | 286 | 448 | 508 | 641 | 701 | 724 | 706 |
| Other Assets | 1.5k | 1.8k | 2.5k | 2.7k | 2.4k | 2.3k | 2.5k | 2.6k |
| Total Assets | 2.3k | 2.8k | 3.6k | 4.1k | 4.0k | 4.0k | 4.2k | 4.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 99 | 74 | 157 | 485 | 364 | 141 | 29 | 177 |
| Cash from Investing | 29 | -70 | -144 | -448 | -242 | -74 | 73 | 110 |
| Cash from Financing | -215 | -49 | -11 | -11 | -43 | -105 | -80 | -32 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -73 | -2 | 136 | 411 | 111 | -9 | -96 | 120 |
| 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 (97.1×) and current (96.3×) 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 -30.1% growth and a 96× exit, ₹15763 only delivers your return if you pay ₹919. The price is currently baking in 18% growth.
EPS grows -30.1%/yr for 5 years, then fades to 6% over 2, exits at 96×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -30.1% | 114.36 |
| FY28 | -30.1% | 79.94 |
| FY29 | -30.1% | 55.88 |
| FY30 | -30.1% | 39.06 |
| FY31 | -30.1% | 27.30 |
| FY32 | -12.0% ·fade | 24.01 |
| FY33 | 6.0% ·fade | 25.45 |
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.