Delhi-headquartered multi-vertical Indian electronics and medtech maker of LED displays, hearing aids and Philips-licensed mobile phones, built design-to-delivery from its Greater Noida facility.
Price
Market Cap
Sector
Healthcare
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 2 | 2 | 12 | 16 | 18 | 18 |
| Reserves | 4 | 6 | 10 | 14 | 92 | 159 | 173 |
| Borrowings | 10 | 9 | 18 | 25 | 50 | 100 | 94 |
| Other Liabilities | 8 | 17 | 19 | 48 | 40 | 46 | 52 |
| Total Liabilities | 23 | 33 | 49 | 99 | 198 | 323 | 338 |
| AssetsFixed Assets | 6 | 5 | 7 | 18 | 17 | 22 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 41 | 48 |
| Other Assets | 17 | 28 | 42 | 80 | 180 | 259 | 261 |
| Total Assets | 23 | 33 | 49 | 99 | 198 | 323 | 338 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -3 | 3 | -11 | 13 | -38 | -20 |
| Cash from Investing | 0 | 0 | -2 | -13 | 0 | -76 |
| Cash from Financing | 5 | -2 | 8 | 4 | 53 | 89 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -3 | 2 | -12 | 0 | -38 | -33 |
| 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 (17.5×) and current (15.8×) 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 16× exit, ₹457 only delivers your return if you pay ₹321. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 31.86 |
| FY28 | 10.0% | 35.04 |
| FY29 | 10.0% | 38.55 |
| FY30 | 10.0% | 42.40 |
| FY31 | 10.0% | 46.64 |
| FY32 | 8.0% ·fade | 50.37 |
| FY33 | 6.0% ·fade | 53.39 |
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.