Chennai-based engineering solutions provider for wear/corrosion protection, conveyor systems and mineral processing equipment for mining and core industries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 103 | 123 | 143 | 169 | 206 | 255 | 312 | 306 |
| Borrowings | 16 | 12 | 23 | 28 | 29 | 20 | 39 | 29 |
| Other Liabilities | 50 | 54 | 61 | 79 | 76 | 79 | 130 | 104 |
| Total Liabilities | 172 | 192 | 237 | 287 | 323 | 364 | 492 | 449 |
| AssetsFixed Assets | 23 | 32 | 48 | 85 | 84 | 79 | 148 | 94 |
| CWIP | 0 | 1 | 1 | 2 | 2 | 0 | 3 | 12 |
| Investments | 21 | 23 | 23 | 23 | 30 | 33 | 0 | 35 |
| Other Assets | 128 | 136 | 165 | 177 | 206 | 252 | 340 | 308 |
| Total Assets | 172 | 192 | 237 | 287 | 323 | 364 | 492 | 449 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 18 | 16 | 28 | 19 | 47 | 40 | 46 | 37 |
| Cash from Investing | -5 | -2 | -7 | -7 | -45 | -24 | -18 | -48 |
| Cash from Financing | -9 | -12 | -16 | -9 | 0 | -5 | -15 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 14 | 12 | 22 | 12 | 3 | 22 | 35 | 12 |
| 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 (51.5×) and current (39.8×) 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 14.7% growth and a 40× exit, ₹1818 only delivers your return if you pay ₹1,595. The price is currently baking in 17% growth.
EPS grows 14.7%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.7% | 52.38 |
| FY28 | 14.7% | 60.08 |
| FY29 | 14.7% | 68.92 |
| FY30 | 14.7% | 79.05 |
| FY31 | 14.7% | 90.67 |
| FY32 | 10.3% ·fade | 100.05 |
| FY33 | 6.0% ·fade | 106.05 |
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.