Kochi maker of stabilizers, UPS, wires, pumps, fans, water heaters, kitchen appliances & Sunflame cookware.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 43 | 43 | 43 | 43 | 43 | 44 | 44 | 44 |
| Reserves | 953 | 1.2k | 1.4k | 1.6k | 1.8k | 2.1k | 2.1k | 2.3k |
| Borrowings | 13 | 69 | 68 | 503 | 401 | 134 | 151 | 165 |
| Other Liabilities | 447 | 594 | 632 | 788 | 936 | 1.1k | 997 | 1.2k |
| Total Liabilities | 1.5k | 1.9k | 2.1k | 2.9k | 3.2k | 3.3k | 3.3k | 3.7k |
| AssetsFixed Assets | 284 | 370 | 463 | 1.2k | 1.3k | 1.4k | 1.4k | 1.5k |
| CWIP | 67 | 20 | 17 | 27 | 37 | 49 | 79 | 21 |
| Investments | 36 | 33 | 33 | 34 | 101 | 81 | 116 | 276 |
| Other Assets | 1.1k | 1.5k | 1.6k | 1.6k | 1.7k | 1.8k | 1.7k | 1.9k |
| Total Assets | 1.5k | 1.9k | 2.1k | 2.9k | 3.2k | 3.3k | 3.3k | 3.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 156 | 141 | 222 | -37 | 424 | 393 | 477 | 459 |
| Cash from Investing | -51 | -112 | 41 | -121 | -771 | -153 | -97 | -364 |
| Cash from Financing | -25 | -91 | -6 | -62 | 326 | -232 | -378 | -98 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 103 | 57 | 158 | -161 | 323 | 265 | 357 | 279 |
| 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 (57.1×) and current (42.5×) 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 17.7% growth and a 42× exit, ₹300 only delivers your return if you pay ₹299. The price is currently baking in 18% growth.
EPS grows 17.7%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.7% | 8.32 |
| FY28 | 17.7% | 9.79 |
| FY29 | 17.7% | 11.53 |
| FY30 | 17.7% | 13.57 |
| FY31 | 17.7% | 15.97 |
| FY32 | 11.8% ·fade | 17.86 |
| FY33 | 6.0% ·fade | 18.93 |
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.