Nashik-based precision manufacturer of thermoplastic and thermoset moulded engineering plastic components and sub-assemblies for electrical, automotive, industrial, healthcare and defence-aligned OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 3 | 4 | 4 | 4 | 4 |
| Reserves | 8 | 9 | 10 | 8 | 19 | 25 | 29 | 33 |
| Borrowings | 4 | 2 | 2 | 1 | -0 | 4 | 9 | 11 |
| Other Liabilities | 3 | 3 | 3 | 4 | 3 | 10 | 10 | 11 |
| Total Liabilities | 15 | 14 | 15 | 17 | 26 | 43 | 52 | 59 |
| AssetsFixed Assets | 8 | 8 | 7 | 7 | 10 | 24 | 26 | 28 |
| CWIP | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 7 | 6 | 8 | 9 | 16 | 19 | 25 | 31 |
| Total Assets | 15 | 14 | 15 | 17 | 26 | 43 | 52 | 59 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 2 | 1 | 3 | 2 | 2 | 2 |
| Cash from Investing | — | -1 | -0 | -2 | -4 | -11 | -6 |
| Cash from Financing | — | -2 | -1 | -1 | 8 | 4 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | 1 | 1 | 1 | -2 | -10 | -3 |
| 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 (13.8×) and current (13.2×) 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 10% growth and a 13× exit, ₹357 only delivers your return if you pay ₹244. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 29.82 |
| FY28 | 10.0% | 32.80 |
| FY29 | 10.0% | 36.08 |
| FY30 | 10.0% | 39.69 |
| FY31 | 10.0% | 43.66 |
| FY32 | 8.0% ·fade | 47.15 |
| FY33 | 6.0% ·fade | 49.98 |
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.