Global maker of wear-resistant mining consumables and mineral-processing equipment; acquired Molycop in 2026
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 58 | 58 | 66 | 66 | 67 | 67 | 67 | 75 |
| Reserves | 396 | 547 | 670 | 983 | 1.1k | 1.3k | 1.4k | 3.3k |
| Borrowings | 287 | 228 | 245 | 361 | 308 | 330 | 305 | 398 |
| Other Liabilities | 140 | 176 | 189 | 219 | 385 | 363 | 369 | 509 |
| Total Liabilities | 881 | 1.0k | 1.2k | 1.6k | 1.9k | 2.1k | 2.1k | 4.3k |
| AssetsFixed Assets | 266 | 296 | 298 | 548 | 600 | 623 | 635 | 665 |
| CWIP | 9 | 7 | 10 | 12 | 11 | 48 | 55 | 107 |
| Investments | 158 | 201 | 199 | 217 | 279 | 262 | 317 | 227 |
| Other Assets | 448 | 505 | 663 | 852 | 995 | 1.2k | 1.1k | 3.3k |
| Total Assets | 881 | 1.0k | 1.2k | 1.6k | 1.9k | 2.1k | 2.1k | 4.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 69 | 128 | 170 | 14 | 179 | 252 | 195 | 350 |
| Cash from Investing | -14 | -102 | -80 | -25 | -235 | -96 | -129 | -1.0k |
| Cash from Financing | -93 | -9 | -79 | 3 | 63 | -115 | -38 | 1.7k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 43 | 102 | 122 | -27 | 179 | 252 | 195 | 214 |
| 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 (52.1×) and current (96.2×) 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 -14% growth and a 52× exit, ₹1622 only delivers your return if you pay ₹158. The price is currently baking in 31% growth.
EPS grows -14%/yr for 5 years, then fades to 6% over 2, exits at 52×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -14.0% | 14.50 |
| FY28 | -14.0% | 12.47 |
| FY29 | -14.0% | 10.72 |
| FY30 | -14.0% | 9.22 |
| FY31 | -14.0% | 7.93 |
| FY32 | -4.0% ·fade | 7.61 |
| FY33 | 6.0% ·fade | 8.07 |
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.