Makes and sells fans, home appliances, lighting, switchgear and wires under the Orient Electric brand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
| Reserves | 338 | 434 | 520 | 563 | 618 | 673 | 688 | 739 |
| Borrowings | 155 | 61 | 68 | 97 | 112 | 86 | 121 | 93 |
| Other Liabilities | 446 | 645 | 579 | 583 | 700 | 774 | 625 | 813 |
| Total Liabilities | 960 | 1.2k | 1.2k | 1.3k | 1.5k | 1.6k | 1.5k | 1.7k |
| AssetsFixed Assets | 190 | 186 | 212 | 226 | 236 | 440 | 423 | 406 |
| CWIP | 10 | 11 | 3 | 86 | 225 | 5 | 3 | 10 |
| Investments | 0 | 0 | 0 | 0 | 37 | 14 | 0 | 60 |
| Other Assets | 760 | 965 | 972 | 953 | 953 | 1.1k | 1.0k | 1.2k |
| Total Assets | 960 | 1.2k | 1.2k | 1.3k | 1.5k | 1.6k | 1.5k | 1.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 132 | 129 | 427 | 11 | 190 | 118 | 88 | 110 |
| Cash from Investing | -31 | -51 | -151 | 78 | -110 | -171 | -29 | -73 |
| Cash from Financing | -100 | -103 | -144 | -80 | -66 | -46 | -72 | -57 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 98 | 77 | 391 | -31 | 76 | -22 | 33 | 77 |
| 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 (64.4×) and current (33.5×) 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 7.6% growth and a 34× exit, ₹173 only delivers your return if you pay ₹108. The price is currently baking in 17% growth.
EPS grows 7.6%/yr for 5 years, then fades to 6% over 2, exits at 34×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.6% | 5.55 |
| FY28 | 7.6% | 5.97 |
| FY29 | 7.6% | 6.43 |
| FY30 | 7.6% | 6.92 |
| FY31 | 7.6% | 7.44 |
| FY32 | 6.8% ·fade | 7.95 |
| FY33 | 6.0% ·fade | 8.43 |
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.