Indian maker of high-voltage transformers, reactors and FACTS/BESS gear for power grids in 100+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 72 | 77 | 77 | 77 |
| Reserves | 92 | 112 | 81 | 347 | 392 | 465 |
| Borrowings | 12 | 11 | 38 | 9 | 36 | 40 |
| Other Liabilities | 149 | 189 | 167 | 377 | 472 | 530 |
| Total Liabilities | 253 | 312 | 359 | 810 | 978 | 1.1k |
| AssetsFixed Assets | 34 | 40 | 66 | 238 | 251 | 267 |
| CWIP | 0 | 1 | 2 | 2 | 10 | 73 |
| Investments | 0 | 31 | 48 | 37 | 42 | 19 |
| Other Assets | 219 | 241 | 243 | 533 | 675 | 754 |
| Total Assets | 253 | 312 | 359 | 810 | 978 | 1.1k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 44 | 52 | 62 | 80 |
| Cash from Investing | -13 | -55 | -81 | -100 | -95 |
| Cash from Financing | 2 | -4 | 25 | 171 | 18 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 4 | 28 | 9 | 39 | -31 |
| 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 (53.0×) and current (84.3×) 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 93.8% growth and a 53× exit, ₹1321 only delivers your return if you pay ₹13,562. The price is currently baking in 28% growth.
EPS grows 93.8%/yr for 5 years, then fades to 6% over 2, exits at 53×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 93.8% | 30.37 |
| FY28 | 93.8% | 58.85 |
| FY29 | 93.8% | 114.06 |
| FY30 | 93.8% | 221.05 |
| FY31 | 93.8% | 428.39 |
| FY32 | 49.9% ·fade | 642.15 |
| FY33 | 6.0% ·fade | 680.68 |
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.