Vadodara (Gujarat) manufacturer of pipe fittings, flanges, forgings, machined components and pipe spools for process industries
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 8 | 8 | 9 | 9 |
| Reserves | 0 | 12 | 13 | 30 | 31 |
| Borrowings | 13 | 12 | 19 | 17 | 31 |
| Other Liabilities | 6 | 5 | 1 | 4 | 11 |
| Total Liabilities | 24 | 36 | 41 | 60 | 82 |
| AssetsFixed Assets | 15 | 15 | 17 | 18 | 33 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 2 |
| Other Assets | 9 | 20 | 25 | 42 | 47 |
| Total Assets | 24 | 36 | 41 | 60 | 82 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -10 | -4 | 6 |
| Cash from Investing | -16 | -1 | -2 | -19 |
| Cash from Financing | 16 | 11 | 6 | 28 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -15 | -11 | -6 | -11 |
| 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 (31.0×) and current (38.2×) 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 31× exit, ₹115 only delivers your return if you pay ₹65. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.31 |
| FY28 | 10.0% | 3.64 |
| FY29 | 10.0% | 4.01 |
| FY30 | 10.0% | 4.41 |
| FY31 | 10.0% | 4.85 |
| FY32 | 8.0% ·fade | 5.24 |
| FY33 | 6.0% ·fade | 5.55 |
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.