Bengaluru maker of aero-tooling & precision parts for aerospace, defence, nuclear, semiconductor OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 22 | 25 | 25 | 25 |
| Reserves | 27 | 48 | 87 | 643 | 681 | 712 |
| Borrowings | 20 | 24 | 30 | 84 | 114 | 127 |
| Other Liabilities | 9 | 20 | 37 | 54 | 50 | 59 |
| Total Liabilities | 57 | 93 | 175 | 807 | 870 | 924 |
| AssetsFixed Assets | 25 | 29 | 52 | 162 | 196 | 198 |
| CWIP | 3 | 0 | 0 | 5 | 12 | 3 |
| Investments | 0 | 0 | 0 | 344 | 442 | 480 |
| Other Assets | 29 | 64 | 123 | 297 | 221 | 243 |
| Total Assets | 57 | 93 | 175 | 807 | 870 | 924 |
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 (67.6×) and current (96.3×) 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 -25% growth and a 68× exit, ₹1198 only delivers your return if you pay ₹72. The price is currently baking in 25% growth.
EPS grows -25%/yr for 5 years, then fades to 6% over 2, exits at 68×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -25.0% | 9.33 |
| FY28 | -25.0% | 7.00 |
| FY29 | -25.0% | 5.25 |
| FY30 | -25.0% | 3.94 |
| FY31 | -25.0% | 2.95 |
| FY32 | -9.5% ·fade | 2.67 |
| FY33 | 6.0% ·fade | 2.83 |
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.