Jalgaon manufacturer of electrical & auto components, diversifying into EV chargers, health-tech and IT.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 62 | 68 | 77 | 154 | 163 | 175 | 200 | 229 |
| Borrowings | 78 | 79 | 99 | 89 | 92 | 185 | 164 | 249 |
| Other Liabilities | 34 | 56 | 64 | 59 | 54 | 69 | 77 | 174 |
| Total Liabilities | 189 | 218 | 255 | 317 | 325 | 445 | 457 | 668 |
| AssetsFixed Assets | 70 | 80 | 79 | 82 | 85 | 139 | 127 | 146 |
| CWIP | 5 | 9 | 15 | 23 | 30 | 38 | 34 | 172 |
| Investments | 11 | 12 | 13 | 34 | 28 | 1 | 5 | 1 |
| Other Assets | 103 | 116 | 149 | 179 | 182 | 268 | 291 | 349 |
| Total Assets | 189 | 218 | 255 | 317 | 325 | 445 | 457 | 668 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -17 | 3 | 15 | 21 | 2 | -1 | -26 | 94 |
| Cash from Investing | -12 | -20 | -15 | -23 | -9 | -35 | -53 | -136 |
| Cash from Financing | 29 | 18 | 5 | -5 | 14 | 39 | 72 | 48 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | -17 | -1 | -1 | -12 | -20 | -88 | -48 |
| 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 (80.6×) and current (56.5×) 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 92.3% growth and a 57× exit, ₹1805 only delivers your return if you pay ₹28,437. The price is currently baking in 17% growth.
EPS grows 92.3%/yr for 5 years, then fades to 6% over 2, exits at 57×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 92.3% | 61.38 |
| FY28 | 92.3% | 118.04 |
| FY29 | 92.3% | 226.99 |
| FY30 | 92.3% | 436.50 |
| FY31 | 92.3% | 839.38 |
| FY32 | 49.1% ·fade | 1251.94 |
| FY33 | 6.0% ·fade | 1327.05 |
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.