Diversified Indian EMS/ODM manufacturer of room ACs, washing machines and air coolers for 70+ brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY13 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 20 | 21 | 23 | 26 | 28 | 28 | 29 |
| Reserves | 126 | 173 | 291 | 373 | 1.0k | 2.8k | 2.9k | 3.0k |
| Borrowings | 80 | 185 | 399 | 577 | 435 | 384 | 590 | 597 |
| Other Liabilities | 65 | 203 | 358 | 536 | 837 | 1.9k | 1.2k | 2.3k |
| Total Liabilities | 288 | 580 | 1.1k | 1.5k | 2.3k | 5.1k | 4.7k | 5.9k |
| AssetsFixed Assets | 123 | 273 | 441 | 578 | 783 | 1.1k | 1.2k | 1.5k |
| CWIP | 22 | 6 | 5 | 2 | 65 | 76 | 225 | 312 |
| Investments | 26 | 0 | 1 | 2 | 6 | 8 | 9 | 11 |
| Other Assets | 117 | 301 | 623 | 927 | 1.5k | 3.9k | 3.2k | 4.1k |
| Total Assets | 288 | 580 | 1.1k | 1.5k | 2.3k | 5.1k | 4.7k | 5.9k |
| Line item | FY12 | FY13 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -23 | — | 57 | -79 | 46 | 188 | -77 | 66 |
| Cash from Investing | -97 | — | -44 | -161 | -173 | -401 | -1.2k | -198 |
| Cash from Financing | 126 | — | -17 | 257 | 112 | 234 | 1.3k | 82 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -91 | — | 15 | -231 | -108 | -37 | -564 | -717 |
| 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 (66.4×) and current (107.9×) 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 28.3% growth and a 66× exit, ₹618 only delivers your return if you pay ₹614. The price is currently baking in 28% growth.
EPS grows 28.3%/yr for 5 years, then fades to 6% over 2, exits at 66×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.3% | 7.35 |
| FY28 | 28.3% | 9.43 |
| FY29 | 28.3% | 12.10 |
| FY30 | 28.3% | 15.53 |
| FY31 | 28.3% | 19.92 |
| FY32 | 17.2% ·fade | 23.34 |
| FY33 | 6.0% ·fade | 24.74 |
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.