Precision-machined components maker for global energy, automation and industrial equipment OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 50 | 53 | 62 |
| Reserves | 55 | 32 | 155 | 623 |
| Borrowings | 94 | 254 | 355 | 431 |
| Other Liabilities | 26 | 50 | 68 | 155 |
| Total Liabilities | 179 | 387 | 631 | 1.3k |
| AssetsFixed Assets | 59 | 211 | 236 | 329 |
| CWIP | 6 | 0 | 27 | 17 |
| Investments | 0 | 3 | 3 | 2 |
| Other Assets | 114 | 172 | 365 | 922 |
| Total Assets | 179 | 387 | 631 | 1.3k |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 42 | 19 | -71 | -7 |
| Cash from Investing | -50 | -145 | -74 | -254 |
| Cash from Financing | 4 | 126 | 148 | 418 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -4 | -124 | -146 | -126 |
| 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 (29.6×) and current (73.8×) 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 30× exit, ₹612 only delivers your return if you pay ₹172. The price is currently baking in 38% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9.12 |
| FY28 | 10.0% | 10.03 |
| FY29 | 10.0% | 11.03 |
| FY30 | 10.0% | 12.14 |
| FY31 | 10.0% | 13.35 |
| FY32 | 8.0% ·fade | 14.42 |
| FY33 | 6.0% ·fade | 15.28 |
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.