Builds electrical, automation & electronics systems for Indian Navy vessels, industry and EV charging.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 25 | 27 | 28 | 28 | 28 |
| Reserves | 126 | 138 | 150 | 183 | 224 | 376 | 402 | 465 |
| Borrowings | 56 | 58 | 37 | 66 | 97 | 55 | 56 | 89 |
| Other Liabilities | 176 | 162 | 162 | 192 | 268 | 266 | 273 | 309 |
| Total Liabilities | 383 | 383 | 373 | 466 | 616 | 725 | 759 | 890 |
| AssetsFixed Assets | 53 | 48 | 49 | 66 | 75 | 75 | 91 | 99 |
| CWIP | 0 | 0 | 2 | 0 | 6 | 16 | 12 | 14 |
| Investments | 5 | 3 | 3 | 3 | 6 | 6 | 3 | 3 |
| Other Assets | 325 | 331 | 319 | 396 | 529 | 627 | 652 | 775 |
| Total Assets | 383 | 383 | 373 | 466 | 616 | 725 | 759 | 890 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -53 | 23 | 2 | 47 | -2 | -7 | 55 | -16 |
| Cash from Investing | 1 | -1 | 1 | -19 | -28 | -21 | -95 | -17 |
| Cash from Financing | 44 | -19 | -7 | -31 | 31 | 32 | 52 | 37 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -61 | 23 | -2 | 37 | -24 | -32 | 35 | -43 |
| 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 (56.0×) and current (61.4×) 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 52.3% growth and a 56× exit, ₹258 only delivers your return if you pay ₹994. The price is currently baking in 20% growth.
EPS grows 52.3%/yr for 5 years, then fades to 6% over 2, exits at 56×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 52.3% | 6.41 |
| FY28 | 52.3% | 9.77 |
| FY29 | 52.3% | 14.87 |
| FY30 | 52.3% | 22.65 |
| FY31 | 52.3% | 34.50 |
| FY32 | 29.1% ·fade | 44.55 |
| FY33 | 6.0% ·fade | 47.23 |
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.