Noida manufacturer of progressive cavity and twin-screw pumps, exporting to 55+ countries since 1968.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 6 | 6 | 19 | 19 |
| Reserves | 92 | 109 | 137 | 163 | 190 | 214 | 210 | 218 |
| Borrowings | 17 | 12 | 31 | 53 | 45 | 37 | 29 | 27 |
| Other Liabilities | 22 | 36 | 41 | 52 | 46 | 44 | 62 | 62 |
| Total Liabilities | 134 | 161 | 212 | 271 | 288 | 301 | 320 | 326 |
| AssetsFixed Assets | 43 | 39 | 62 | 80 | 113 | 111 | 114 | 102 |
| CWIP | 1 | 1 | 7 | 21 | 0 | 2 | 12 | 18 |
| Investments | 12 | 14 | 16 | 18 | 20 | 20 | 0 | 25 |
| Other Assets | 79 | 107 | 127 | 152 | 155 | 169 | 193 | 182 |
| Total Assets | 134 | 161 | 212 | 271 | 288 | 301 | 320 | 326 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 24 | 36 | 8 | 31 | 38 | 36 | 36 |
| Cash from Investing | -8 | -8 | -4 | -19 | -42 | -21 | -23 | -26 |
| Cash from Financing | -6 | -13 | -7 | 3 | 15 | -18 | -17 | -18 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 20 | 32 | -10 | -4 | 14 | 16 | 14 |
| 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 (91.8×) and current (56.5×) 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 -12.9% growth and a 56× exit, ₹64 only delivers your return if you pay ₹12. The price is currently baking in 18% growth.
EPS grows -12.9%/yr for 5 years, then fades to 6% over 2, exits at 56×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.9% | 0.99 |
| FY28 | -12.9% | 0.86 |
| FY29 | -12.9% | 0.75 |
| FY30 | -12.9% | 0.66 |
| FY31 | -12.9% | 0.57 |
| FY32 | -3.5% ·fade | 0.55 |
| FY33 | 6.0% ·fade | 0.58 |
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.