Makes Cummins-powered diesel generator sets and Hyundai-tied MSLGs; also runs a wind power IPP and EPC/O&M business.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 14 | 14 | 54 | 63 |
| Reserves | 729 | 674 | 779 | 899 | 1.1k | 1.2k | 1.9k |
| Borrowings | 399 | 386 | 279 | 182 | 312 | 586 | 572 |
| Other Liabilities | 584 | 1.1k | 1.1k | 990 | 1.0k | 930 | 1.4k |
| Total Liabilities | 1.7k | 2.1k | 2.1k | 2.1k | 2.4k | 2.7k | 3.9k |
| AssetsFixed Assets | 981 | 863 | 1.1k | 951 | 865 | 829 | 1.2k |
| CWIP | 11 | 320 | 4 | 23 | 352 | 429 | 179 |
| Investments | 204 | 242 | 394 | 333 | 395 | 417 | 403 |
| Other Assets | 532 | 724 | 636 | 777 | 802 | 1.1k | 2.1k |
| Total Assets | 1.7k | 2.1k | 2.1k | 2.1k | 2.4k | 2.7k | 3.9k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 219 | 214 | 257 | 283 | 256 | 453 |
| Cash from Investing | -95 | -78 | -99 | -14 | -346 | -1.4k |
| Cash from Financing | -80 | -135 | -165 | -268 | 86 | 1.0k |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -20 | 152 | 211 | 154 | -51 | -121 |
| 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 from PE 17.2×. The PE you consider appropriate.
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 17× exit, ₹568 only delivers your return if you pay ₹388. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 36.27 |
| FY28 | 10.0% | 39.89 |
| FY29 | 10.0% | 43.88 |
| FY30 | 10.0% | 48.27 |
| FY31 | 10.0% | 53.10 |
| FY32 | 8.0% ·fade | 57.35 |
| FY33 | 6.0% ·fade | 60.79 |
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.