India's largest ductile iron castings maker and a top-10 grey iron castings producer, supplying CV, tractor and rail OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 403 | 413 | 424 | 451 | 502 | 535 | 548 | 579 |
| Borrowings | 225 | 215 | 280 | 304 | 329 | 294 | 292 | 257 |
| Other Liabilities | 133 | 195 | 242 | 256 | 284 | 317 | 298 | 345 |
| Total Liabilities | 779 | 840 | 963 | 1.0k | 1.1k | 1.2k | 1.2k | 1.2k |
| AssetsFixed Assets | 304 | 455 | 467 | 459 | 446 | 512 | 507 | 503 |
| CWIP | 166 | 14 | 13 | 13 | 56 | 2 | 2 | 0 |
| Investments | 0 | 0 | 0 | 11 | 13 | 23 | 23 | 24 |
| Other Assets | 309 | 371 | 482 | 545 | 617 | 627 | 623 | 672 |
| Total Assets | 779 | 840 | 963 | 1.0k | 1.1k | 1.2k | 1.2k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 75 | 32 | 83 | -13 | 80 | 20 | 105 | 92 |
| Cash from Investing | -125 | -63 | -18 | -32 | -23 | -31 | -38 | -11 |
| Cash from Financing | 44 | 27 | -51 | 2 | -71 | -39 | -61 | -76 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -52 | -35 | 62 | -48 | 64 | -15 | 72 | 76 |
| 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 (29.2×) and current (28.4×) 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 18.4% growth and a 28× exit, ₹134 only delivers your return if you pay ₹138. The price is currently baking in 18% growth.
EPS grows 18.4%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.4% | 5.60 |
| FY28 | 18.4% | 6.63 |
| FY29 | 18.4% | 7.85 |
| FY30 | 18.4% | 9.30 |
| FY31 | 18.4% | 11.01 |
| FY32 | 12.2% ·fade | 12.35 |
| FY33 | 6.0% ·fade | 13.09 |
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.