Pune firm designing/manufacturing control-intensive ECUs for 2/3-wheelers and generator sets, sold to OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 0 | 44 |
| Reserves | 109 | 114 | 115 | 124 | 303 | 405 |
| Borrowings | 47 | 90 | 134 | 170 | 64 | 72 |
| Other Liabilities | 64 | 58 | 82 | 108 | 123 | 292 |
| Total Liabilities | 220 | 262 | 331 | 402 | 491 | 814 |
| AssetsFixed Assets | 71 | 102 | 136 | 151 | 197 | 324 |
| CWIP | 36 | 32 | 44 | 62 | 53 | 20 |
| Investments | 0 | 0 | 0 | 0 | 19 | 0 |
| Other Assets | 113 | 129 | 151 | 189 | 222 | 470 |
| Total Assets | 220 | 262 | 331 | 402 | 491 | 814 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 10 | 78 | 61 | 91 | 128 |
| Cash from Investing | -26 | -51 | -51 | -59 | -105 | -148 |
| Cash from Financing | 2 | 35 | -24 | -1 | 13 | 18 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -7 | -40 | 22 | -6 | 5 | -47 |
| 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 (0.2×) and current (0.3×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9972.36 |
| FY28 | 10.0% | 10969.59 |
| FY29 | 10.0% | 12066.55 |
| FY30 | 10.0% | 13273.21 |
| FY31 | 10.0% | 14600.53 |
| FY32 | 8.0% ·fade | 15768.57 |
| FY33 | 6.0% ·fade | 16714.69 |
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.