Bengaluru-based manufacturer of AC generators (steam, gas, hydro, diesel) and motors for global power and rail markets.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 394 | 440 | 496 | 573 | 674 | 829 | 930 | 1.0k |
| Borrowings | 68 | 52 | 71 | 0 | 0 | 12 | 36 | 18 |
| Other Liabilities | 265 | 262 | 309 | 299 | 333 | 491 | 487 | 787 |
| Total Liabilities | 757 | 785 | 907 | 903 | 1.0k | 1.4k | 1.5k | 1.9k |
| AssetsFixed Assets | 180 | 174 | 166 | 163 | 186 | 207 | 209 | 294 |
| CWIP | 1 | 1 | 1 | 0 | 1 | 17 | 48 | 17 |
| Investments | 20 | 20 | 20 | 20 | 10 | 0 | 0 | 0 |
| Other Assets | 557 | 590 | 720 | 720 | 842 | 1.1k | 1.2k | 1.6k |
| Total Assets | 757 | 785 | 907 | 903 | 1.0k | 1.4k | 1.5k | 1.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 48 | 56 | -3 | 11 | 89 | 84 | 40 | 129 |
| Cash from Investing | -13 | 0 | -11 | -14 | -13 | -34 | -34 | -105 |
| Cash from Financing | -45 | -17 | -20 | 11 | -89 | -16 | -7 | -21 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 37 | 58 | -18 | -4 | 72 | 40 | -16 | 19 |
| 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 (41.2×) and current (83.2×) 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 35.3% growth and a 41× exit, ₹1273 only delivers your return if you pay ₹1,367. The price is currently baking in 34% growth.
EPS grows 35.3%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 35.3% | 20.69 |
| FY28 | 35.3% | 27.99 |
| FY29 | 35.3% | 37.87 |
| FY30 | 35.3% | 51.24 |
| FY31 | 35.3% | 69.33 |
| FY32 | 20.6% ·fade | 83.64 |
| FY33 | 6.0% ·fade | 88.66 |
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.