Rajasthan-based manufacturer and processor of transformer components (CRGO, amorphous core, ICB, VCB) and transformers, plus EPC services for power T&D sub-stations.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 20 | 28 | 28 |
| Reserves | 31 | 32 | 39 | 79 | 100 | 142 | 536 | 563 |
| Borrowings | 88 | 106 | 83 | 97 | 92 | 149 | 68 | 45 |
| Other Liabilities | 54 | 32 | 51 | 31 | 39 | 55 | 50 | 71 |
| Total Liabilities | 188 | 185 | 187 | 221 | 247 | 366 | 682 | 707 |
| AssetsFixed Assets | 32 | 30 | 31 | 34 | 40 | 39 | 51 | 70 |
| CWIP | 0 | 0 | 0 | 0 | 2 | 9 | 25 | 9 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 156 | 155 | 156 | 187 | 205 | 318 | 605 | 628 |
| Total Assets | 188 | 185 | 187 | 221 | 247 | 366 | 682 | 707 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -16 | -1 | 37 | 27 | 37 | -30 | -101 |
| Cash from Investing | -1 | -10 | -2 | 4 | -13 | -18 | -158 |
| Cash from Financing | 17 | 9 | -33 | -34 | -18 | 42 | 264 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -17 | -2 | 32 | 24 | 25 | -42 | -138 |
| 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 (20.3×) and current (17.7×) 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 -8.5% growth and a 18× exit, ₹285 only delivers your return if you pay ₹73. The price is currently baking in 17% growth.
EPS grows -8.5%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.5% | 14.72 |
| FY28 | -8.5% | 13.47 |
| FY29 | -8.5% | 12.33 |
| FY30 | -8.5% | 11.28 |
| FY31 | -8.5% | 10.32 |
| FY32 | -1.2% ·fade | 10.19 |
| FY33 | 6.0% ·fade | 10.80 |
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.