Makes glass-lined, stainless-steel and nickel-alloy process equipment for pharma, chemical and F&B plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 16 | 18 | 199 | 199 |
| Reserves | 54 | 140 | 389 | 507 | 548 |
| Borrowings | 70 | 82 | 129 | 68 | 137 |
| Other Liabilities | 159 | 110 | 129 | 184 | 269 |
| Total Liabilities | 298 | 348 | 665 | 958 | 1.2k |
| AssetsFixed Assets | 52 | 75 | 96 | 136 | 145 |
| CWIP | 1 | 3 | 4 | 8 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 245 | 269 | 565 | 814 | 1.0k |
| Total Assets | 298 | 348 | 665 | 958 | 1.2k |
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 (1.6×) and current (2.8×) 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 10% growth and a 2× exit, ₹10 only delivers your return if you pay ₹5. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.99 |
| FY28 | 10.0% | 4.39 |
| FY29 | 10.0% | 4.83 |
| FY30 | 10.0% | 5.31 |
| FY31 | 10.0% | 5.85 |
| FY32 | 8.0% ·fade | 6.31 |
| FY33 | 6.0% ·fade | 6.69 |
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.