India's first indigenous maker of aerospace-grade titanium & superalloy castings, plus industrial investment castings.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 5 | 5 | 13 | 14 | 15 | 15 | 15 |
| Reserves | — | 150 | 163 | 293 | 631 | 1.4k | 1.4k | 1.5k |
| Borrowings | — | 181 | 196 | 177 | 182 | 61 | 179 | 261 |
| Other Liabilities | — | 61 | 61 | 70 | 68 | 136 | 150 | 188 |
| Total Liabilities | — | 397 | 426 | 553 | 896 | 1.6k | 1.7k | 2.0k |
| AssetsFixed Assets | — | 211 | 237 | 228 | 233 | 449 | 451 | 644 |
| CWIP | — | 37 | 23 | 67 | 159 | 185 | 338 | 311 |
| Investments | — | 0 | 0 | 0 | 0 | 3 | 3 | 3 |
| Other Assets | — | 149 | 166 | 258 | 504 | 947 | 954 | 998 |
| Total Assets | — | 397 | 426 | 553 | 896 | 1.6k | 1.7k | 2.0k |
| Line item | FY17 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | — | 4 | 25 | 47 | -96 | 14 | -69 |
| Cash from Investing | -72 | — | -20 | -28 | -116 | -60 | -502 | -271 |
| Cash from Financing | 61 | — | 17 | 3 | 74 | 284 | 544 | 185 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -59 | — | -16 | -3 | -49 | -213 | -176 | -386 |
| 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 (370.2×) and current (261.7×) 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 57.4% growth and a 262× exit, ₹17732 only delivers your return if you pay ₹90,000. The price is currently baking in 18% growth.
EPS grows 57.4%/yr for 5 years, then fades to 6% over 2, exits at 262×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 57.4% | 106.64 |
| FY28 | 57.4% | 167.85 |
| FY29 | 57.4% | 264.19 |
| FY30 | 57.4% | 415.84 |
| FY31 | 57.4% | 654.54 |
| FY32 | 31.7% ·fade | 862.02 |
| FY33 | 6.0% ·fade | 913.74 |
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.