Pune engineering major making industrial boilers, chillers, water plants and specialty chemicals.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 24 |
| Reserves | 2.7k | 2.9k | 3.0k | 3.2k | 3.5k | 3.9k | 5.0k | 4.4k |
| Borrowings | 73 | 142 | 185 | 224 | 314 | 90 | 1.8k | 132 |
| Other Liabilities | 1.6k | 2.0k | 2.2k | 2.7k | 2.9k | 2.9k | 5.3k | 3.0k |
| Total Liabilities | 4.4k | 5.0k | 5.4k | 6.2k | 6.7k | 6.9k | 12.2k | 7.6k |
| AssetsFixed Assets | 748 | 771 | 746 | 714 | 750 | 977 | 3.0k | 1.0k |
| CWIP | 55 | 23 | 15 | 45 | 112 | 83 | 682 | 70 |
| Investments | 1.4k | 903 | 2.0k | 2.3k | 2.4k | 2.7k | 1.5k | 2.8k |
| Other Assets | 2.2k | 3.3k | 2.7k | 3.1k | 3.5k | 3.1k | 7.1k | 3.7k |
| Total Assets | 4.4k | 5.0k | 5.4k | 6.2k | 6.7k | 6.9k | 12.2k | 7.6k |
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 (95.8×) and current (105.0×) 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 7.1% growth and a 96× exit, ₹4514 only delivers your return if you pay ₹2,470. The price is currently baking in 19% growth.
EPS grows 7.1%/yr for 5 years, then fades to 6% over 2, exits at 96×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.1% | 46.06 |
| FY28 | 7.1% | 49.33 |
| FY29 | 7.1% | 52.84 |
| FY30 | 7.1% | 56.59 |
| FY31 | 7.1% | 60.61 |
| FY32 | 6.6% ·fade | 64.58 |
| FY33 | 6.0% ·fade | 68.45 |
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.