Makes pre-engineered buildings, tubes, hydraulics, boilers & BIW parts for infra, auto, rail, energy.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 73 | 71 | 71 | 67 | 67 | 67 | 67 | 67 |
| Reserves | 628 | 625 | 664 | 711 | 809 | 931 | 1.0k | 1.1k |
| Borrowings | 490 | 618 | 646 | 685 | 785 | 812 | 993 | 1.2k |
| Other Liabilities | 663 | 579 | 760 | 855 | 978 | 1.1k | 1.3k | 1.2k |
| Total Liabilities | 1.9k | 1.9k | 2.1k | 2.3k | 2.6k | 3.0k | 3.3k | 3.6k |
| AssetsFixed Assets | 626 | 603 | 644 | 721 | 697 | 947 | 1.0k | 1.1k |
| CWIP | 33 | 61 | 76 | 18 | 218 | 53 | 125 | 136 |
| Investments | 45 | 18 | 45 | 27 | 22 | 12 | 15 | 27 |
| Other Assets | 1.1k | 1.2k | 1.4k | 1.6k | 1.7k | 1.9k | 2.1k | 2.3k |
| Total Assets | 1.9k | 1.9k | 2.1k | 2.3k | 2.6k | 3.0k | 3.3k | 3.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 174 | 191 | -43 | 195 | 244 | 225 | 256 | 202 |
| Cash from Investing | -204 | -72 | -6 | -98 | -26 | -256 | -104 | -349 |
| Cash from Financing | 13 | -95 | 43 | -92 | -113 | -22 | -100 | 211 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -52 | 99 | -95 | 138 | 173 | -22 | 130 | -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 (20.7×) and current (16.3×) 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 22.8% growth and a 16× exit, ₹168 only delivers your return if you pay ₹210. The price is currently baking in 18% growth.
EPS grows 22.8%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.8% | 12.64 |
| FY28 | 22.8% | 15.52 |
| FY29 | 22.8% | 19.06 |
| FY30 | 22.8% | 23.40 |
| FY31 | 22.8% | 28.73 |
| FY32 | 14.4% ·fade | 32.87 |
| FY33 | 6.0% ·fade | 34.84 |
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.