India's largest crane rental company, hiring out heavy-lift hydraulic and crawler cranes for infrastructure and energy projects.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 9 | 9 | 9 | 9 | 9 |
| Reserves | — | 725 | 833 | 1.1k | 1.2k | 1.3k |
| Borrowings | — | 167 | 183 | 438 | 493 | 674 |
| Other Liabilities | — | 64 | 96 | 185 | 238 | 359 |
| Total Liabilities | — | 964 | 1.1k | 1.8k | 1.9k | 2.3k |
| AssetsFixed Assets | — | 769 | 858 | 1.1k | 1.2k | 1.4k |
| CWIP | — | 0 | 7 | 18 | 8 | 9 |
| Investments | — | 30 | 35 | 150 | 192 | 87 |
| Other Assets | — | 165 | 220 | 482 | 555 | 819 |
| Total Assets | — | 964 | 1.1k | 1.8k | 1.9k | 2.3k |
| Line item | FY21 | FY22 | FY23 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 130 | 257 | 162 | 278 |
| Cash from Investing | — | -76 | -237 | -286 | -418 |
| Cash from Financing | — | -48 | -15 | 89 | 182 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | — | 80 | 52 | -75 | -98 |
| 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 (17.7×) and current (19.5×) 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 29.1% growth and a 18× exit, ₹415 only delivers your return if you pay ₹644. The price is currently baking in 19% growth.
EPS grows 29.1%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 29.1% | 27.50 |
| FY28 | 29.1% | 35.50 |
| FY29 | 29.1% | 45.83 |
| FY30 | 29.1% | 59.17 |
| FY31 | 29.1% | 76.39 |
| FY32 | 17.6% ·fade | 89.79 |
| FY33 | 6.0% ·fade | 95.18 |
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.