Vertically integrated maker of solar/grid pumps, motors and solar PV modules for PM KUSUM irrigation.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 10 | 11 | 11 |
| Reserves | 38 | 73 | 173 | 452 | 1.5k | 1.7k |
| Borrowings | 90 | 62 | 78 | 332 | 124 | 237 |
| Other Liabilities | 88 | 111 | 254 | 276 | 241 | 226 |
| Total Liabilities | 222 | 252 | 511 | 1.1k | 1.9k | 2.1k |
| AssetsFixed Assets | 71 | 81 | 97 | 134 | 144 | 162 |
| CWIP | 0 | 3 | 1 | 0 | 2 | 44 |
| Investments | 4 | 0 | 0 | 5 | 7 | 8 |
| Other Assets | 147 | 168 | 413 | 931 | 1.7k | 1.9k |
| Total Assets | 222 | 252 | 511 | 1.1k | 1.9k | 2.1k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 65 | 50 | 17 | -151 | -77 |
| Cash from Investing | -46 | -21 | -24 | -55 | -399 |
| Cash from Financing | -14 | -33 | 3 | 206 | 574 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 30 | 25 | -7 | -198 | -213 |
| 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 (20.4×) and current (11.4×) 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 28.5% growth and a 11× exit, ₹359 only delivers your return if you pay ₹568. The price is currently baking in 18% growth.
EPS grows 28.5%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.5% | 40.52 |
| FY28 | 28.5% | 52.06 |
| FY29 | 28.5% | 66.90 |
| FY30 | 28.5% | 85.97 |
| FY31 | 28.5% | 110.47 |
| FY32 | 17.3% ·fade | 129.52 |
| FY33 | 6.0% ·fade | 137.30 |
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.