India's only fully integrated maker of thermostatic bimetals, shunt resistors and electrical contacts.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 108 | 132 | 184 | 254 | 330 | 394 | 433 | 470 |
| Borrowings | 25 | 29 | 58 | 59 | 42 | 42 | 49 | 61 |
| Other Liabilities | 23 | 52 | 58 | 66 | 59 | 60 | 85 | 94 |
| Total Liabilities | 163 | 221 | 308 | 390 | 443 | 508 | 578 | 636 |
| AssetsFixed Assets | 45 | 46 | 79 | 118 | 120 | 137 | 141 | 151 |
| CWIP | 18 | 25 | 8 | 7 | 14 | 24 | 33 | 34 |
| Investments | 11 | 13 | 17 | 8 | 11 | 13 | 16 | 16 |
| Other Assets | 88 | 137 | 205 | 258 | 298 | 334 | 389 | 435 |
| Total Assets | 163 | 221 | 308 | 390 | 443 | 508 | 578 | 636 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 41 | 30 | -3 | 66 | 69 | 94 | 55 |
| Cash from Investing | -7 | -14 | -15 | -24 | -41 | -41 | -58 | -68 |
| Cash from Financing | 3 | -27 | 0 | 23 | -18 | -29 | -26 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 27 | 15 | -28 | 35 | 47 | 64 | 20 |
| 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 (39.3×) and current (44.9×) 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 6.3% growth and a 39× exit, ₹747 only delivers your return if you pay ₹372. The price is currently baking in 21% growth.
EPS grows 6.3%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.3% | 17.68 |
| FY28 | 6.3% | 18.79 |
| FY29 | 6.3% | 19.98 |
| FY30 | 6.3% | 21.23 |
| FY31 | 6.3% | 22.57 |
| FY32 | 6.2% ·fade | 23.96 |
| FY33 | 6.0% ·fade | 25.40 |
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.