Hyderabad firm making mission-critical hardware for nuclear power, space, defence, fuel cells.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 27 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 198 | 446 | 489 | 590 | 646 | 700 | 716 | 795 |
| Borrowings | 29 | 17 | 96 | 143 | 190 | 177 | 186 | 377 |
| Other Liabilities | 92 | 93 | 112 | 299 | 139 | 220 | 241 | 542 |
| Total Liabilities | 346 | 586 | 728 | 1.1k | 1.0k | 1.1k | 1.2k | 1.7k |
| AssetsFixed Assets | 155 | 167 | 196 | 282 | 332 | 425 | 475 | 497 |
| CWIP | 12 | 11 | 44 | 63 | 68 | 53 | 12 | 34 |
| Investments | 0 | 0 | 62 | 34 | 7 | 7 | 7 | 222 |
| Other Assets | 179 | 409 | 425 | 683 | 600 | 643 | 681 | 990 |
| Total Assets | 346 | 586 | 728 | 1.1k | 1.0k | 1.1k | 1.2k | 1.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 42 | 56 | 9 | -30 | 9 | 55 | 102 | 192 |
| Cash from Investing | -33 | -12 | -22 | -145 | -88 | -54 | -104 | -347 |
| Cash from Financing | -7 | -41 | 180 | 54 | 32 | 25 | -35 | 155 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 18 | 44 | -14 | -121 | -97 | -35 | 2 | 65 |
| 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 (92.1×) and current (319.2×) 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 -8.2% growth and a 92× exit, ₹8375 only delivers your return if you pay ₹620. The price is currently baking in 47% growth.
EPS grows -8.2%/yr for 5 years, then fades to 6% over 2, exits at 92×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.2% | 24.09 |
| FY28 | -8.2% | 22.11 |
| FY29 | -8.2% | 20.30 |
| FY30 | -8.2% | 18.64 |
| FY31 | -8.2% | 17.11 |
| FY32 | -1.1% ·fade | 16.92 |
| FY33 | 6.0% ·fade | 17.93 |
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.