Kolkata manufacturer of railway wagons, hydro-mechanical equipment, steel castings, bridges & rail EPC.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 25 | 32 | 32 | 40 | 40 | 40 | 41 |
| Reserves | 1.0k | 1.1k | 1.3k | 1.4k | 2.5k | 2.8k | 2.8k | 2.3k |
| Borrowings | 760 | 779 | 710 | 984 | 631 | 948 | 906 | 895 |
| Other Liabilities | 1.1k | 721 | 624 | 1.0k | 1.0k | 1.1k | 1.2k | 1.8k |
| Total Liabilities | 2.9k | 2.6k | 2.7k | 3.4k | 4.2k | 4.8k | 4.9k | 5.1k |
| AssetsFixed Assets | 437 | 406 | 389 | 431 | 460 | 993 | 993 | 1.0k |
| CWIP | 7 | 4 | 2 | 9 | 22 | 66 | 119 | 165 |
| Investments | 101 | 131 | 77 | 104 | 425 | 246 | 277 | 373 |
| Other Assets | 2.3k | 2.1k | 2.2k | 2.8k | 3.3k | 3.5k | 3.5k | 3.5k |
| Total Assets | 2.9k | 2.6k | 2.7k | 3.4k | 4.2k | 4.8k | 4.9k | 5.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 10 | 40 | 27 | -103 | 96 | -47 | 363 |
| Cash from Investing | 38 | -101 | -21 | 18 | -73 | -633 | -96 | -231 |
| Cash from Financing | -47 | 96 | -13 | -12 | 151 | 533 | 172 | -101 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -57 | -69 | 32 | 11 | -156 | 14 | -579 | 196 |
| 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 (40.1×) and current (23.8×) 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 97.6% growth and a 24× exit, ₹115 only delivers your return if you pay ₹2,117. The price is currently baking in 17% growth.
EPS grows 97.6%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 97.6% | 9.56 |
| FY28 | 97.6% | 18.90 |
| FY29 | 97.6% | 37.34 |
| FY30 | 97.6% | 73.79 |
| FY31 | 97.6% | 145.81 |
| FY32 | 51.8% ·fade | 221.34 |
| FY33 | 6.0% ·fade | 234.62 |
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.