Turnkey maker of glass-lined, steel & nickel-alloy process equipment for pharma/chemical plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 16 | 18 | 199 | 199 | 199 |
| Reserves | 54 | 140 | 389 | 507 | 548 | 589 |
| Borrowings | 70 | 82 | 129 | 68 | 137 | 83 |
| Other Liabilities | 159 | 110 | 129 | 184 | 269 | 382 |
| Total Liabilities | 298 | 348 | 665 | 958 | 1.2k | 1.3k |
| AssetsFixed Assets | 52 | 75 | 96 | 136 | 145 | 183 |
| CWIP | 1 | 3 | 4 | 8 | 10 | 27 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 245 | 269 | 565 | 814 | 1.0k | 1.0k |
| Total Assets | 298 | 348 | 665 | 958 | 1.2k | 1.3k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | 2 | -65 | 5 | 45 |
| Cash from Investing | -30 | -29 | -157 | -160 | -38 |
| Cash from Financing | 37 | 33 | 232 | 141 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -12 | -28 | -99 | -23 | -16 |
| 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 (42.6×) and current (68.0×) 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 20.6% growth and a 43× exit, ₹273 only delivers your return if you pay ₹199. The price is currently baking in 28% growth.
EPS grows 20.6%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.6% | 4.84 |
| FY28 | 20.6% | 5.83 |
| FY29 | 20.6% | 7.03 |
| FY30 | 20.6% | 8.48 |
| FY31 | 20.6% | 10.23 |
| FY32 | 13.3% ·fade | 11.59 |
| FY33 | 6.0% ·fade | 12.29 |
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.