Gujarat-based manufacturer that furnishes and fits out railway coach interiors for Indian Railways.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 17 | 20 | 23 | 26 | 29 | 30 | 31 | 32 |
| Borrowings | 16 | 13 | 9 | 16 | 15 | 20 | 18 | 17 |
| Other Liabilities | 21 | 15 | 13 | 15 | 12 | 8 | 10 | 9 |
| Total Liabilities | 71 | 64 | 62 | 74 | 73 | 76 | 77 | 75 |
| AssetsFixed Assets | 12 | 13 | 13 | 12 | 12 | 11 | 11 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 59 | 51 | 49 | 62 | 62 | 65 | 66 | 64 |
| Total Assets | 71 | 64 | 62 | 74 | 73 | 76 | 77 | 75 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 5 | 8 | 8 | -8 | 2 | -3 | 8 |
| Cash from Investing | 1 | -3 | -2 | -0 | 1 | -0 | 1 | -0 |
| Cash from Financing | -7 | -2 | -5 | -5 | 6 | -3 | 4 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 2 | 5 | 7 | -8 | 2 | -2 | 7 |
| 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 (8.2×) and current (43.4×) 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 10% growth and a 8× exit, ₹39 only delivers your return if you pay ₹5. The price is currently baking in 59% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 0.99 |
| FY28 | 10.0% | 1.09 |
| FY29 | 10.0% | 1.20 |
| FY30 | 10.0% | 1.32 |
| FY31 | 10.0% | 1.45 |
| FY32 | 8.0% ·fade | 1.57 |
| FY33 | 6.0% ·fade | 1.66 |
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.