EMS manufacturer of PCB assemblies, box-builds and RFID tags for auto, industrial and healthcare OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 138 | 177 | 177 | 178 | 192 | 193 |
| Reserves | 418 | 595 | 434 | 1.4k | 1.4k | 1.6k | 2.6k | 2.7k |
| Borrowings | 125 | 103 | 218 | 375 | 630 | 665 | 332 | 400 |
| Other Liabilities | 238 | 258 | 364 | 628 | 1.4k | 1.8k | 2.1k | 2.5k |
| Total Liabilities | 786 | 960 | 1.2k | 2.5k | 3.7k | 4.2k | 5.2k | 5.8k |
| AssetsFixed Assets | 296 | 292 | 378 | 532 | 1.1k | 1.1k | 1.1k | 1.5k |
| CWIP | 1 | 0 | 41 | 25 | 17 | 66 | 77 | 68 |
| Investments | 30 | 132 | 41 | 84 | 42 | 59 | 144 | 547 |
| Other Assets | 459 | 536 | 694 | 1.9k | 2.6k | 2.9k | 3.8k | 3.7k |
| Total Assets | 786 | 960 | 1.2k | 2.5k | 3.7k | 4.2k | 5.2k | 5.8k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 156 | 37 | -13 | -70 | -109 | 176 | 290 |
| Cash from Investing | -46 | -113 | -373 | -885 | -9 | -103 | -742 |
| Cash from Financing | -59 | 72 | 382 | 968 | 150 | -71 | 558 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 108 | 18 | -103 | -188 | -446 | 4 | 114 |
| 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 (61.2×) and current (79.9×) 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 41% growth and a 61× exit, ₹1334 only delivers your return if you pay ₹2,794. The price is currently baking in 23% growth.
EPS grows 41%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.0% | 23.55 |
| FY28 | 41.0% | 33.20 |
| FY29 | 41.0% | 46.81 |
| FY30 | 41.0% | 66.01 |
| FY31 | 41.0% | 93.07 |
| FY32 | 23.5% ·fade | 114.94 |
| FY33 | 6.0% ·fade | 121.84 |
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.