Pune/Chennai/Faridabad-based precision engineering components maker serving automotive, defence, marine and aerospace customers.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 18 | 24 | 24 | 26 |
| Reserves | 1 | 6 | 12 | 80 | 90 | 146 |
| Borrowings | 19 | 33 | 41 | 27 | 42 | 69 |
| Other Liabilities | 16 | 18 | 15 | 28 | 22 | 55 |
| Total Liabilities | 48 | 69 | 86 | 159 | 179 | 296 |
| AssetsFixed Assets | 22 | 30 | 41 | 70 | 72 | 112 |
| CWIP | 2 | 5 | 2 | 2 | 14 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 25 | 34 | 43 | 86 | 92 | 178 |
| Total Assets | 48 | 69 | 86 | 159 | 179 | 296 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 1 | 5 | 9 | -2 |
| Cash from Investing | -6 | -14 | -10 | -32 | -76 |
| Cash from Financing | -1 | 13 | 5 | 40 | 78 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | -12 | -5 | -24 | -79 |
| 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 (25.8×) and current (48.5×) 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 26× exit, ₹528 only delivers your return if you pay ₹196. The price is currently baking in 32% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.97 |
| FY28 | 10.0% | 13.16 |
| FY29 | 10.0% | 14.48 |
| FY30 | 10.0% | 15.93 |
| FY31 | 10.0% | 17.52 |
| FY32 | 8.0% ·fade | 18.92 |
| FY33 | 6.0% ·fade | 20.06 |
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.