India's Siemens arm in factory automation, electrical infrastructure and rail/metro mobility systems
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 71 |
| Reserves | 9.4k | 10.3k | 11.5k | 13.0k | 15.2k | 12.3k | 13.0k | 13.5k |
| Borrowings | 206 | 196 | 160 | 152 | 257 | 135 | 98 | 248 |
| Other Liabilities | 6.0k | 6.8k | 7.8k | 7.7k | 8.7k | 9.5k | 5.7k | 6.0k |
| Total Liabilities | 15.7k | 17.4k | 19.5k | 20.9k | 24.3k | 21.9k | 18.8k | 19.8k |
| AssetsFixed Assets | 1.2k | 1.1k | 1.0k | 1.0k | 1.2k | 2.6k | 726 | 882 |
| CWIP | 88 | 30 | 49 | 48 | 99 | 58 | 196 | 239 |
| Investments | 55 | 2.2k | 2.2k | 2.2k | 2.2k | 1 | 2.2k | 2.2k |
| Other Assets | 14.4k | 14.0k | 16.2k | 17.6k | 20.8k | 19.2k | 15.7k | 16.4k |
| Total Assets | 15.7k | 17.4k | 19.5k | 20.9k | 24.3k | 21.9k | 18.8k | 19.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 42 | 1.2k | 676 | 1.3k | 928 | 1.2k | 1.4k | -971 |
| Cash from Investing | -156 | -1.0k | 829 | -2.5k | 20 | -659 | -388 | 4.1k |
| Cash from Financing | -305 | -311 | -385 | -320 | -383 | -440 | -497 | -3.3k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -137 | 1.2k | 667 | 1.2k | 828 | 1.1k | 1.3k | -1.5k |
| 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 (74.0×) and current (102.3×) 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.
At -12.2% growth and a 74× exit, ₹3760 only delivers your return if you pay ₹548. The price is currently baking in 25% growth.
EPS grows -12.2%/yr for 5 years, then fades to 6% over 2, exits at 74×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.2% | 32.28 |
| FY28 | -12.2% | 28.34 |
| FY29 | -12.2% | 24.88 |
| FY30 | -12.2% | 21.85 |
| FY31 | -12.2% | 19.18 |
| FY32 | -3.1% ·fade | 18.59 |
| FY33 | 6.0% ·fade | 19.70 |
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.