Vadodara-based manufacturer of CRGO transformer laminations, cores, radiators and copper conductors for the power transmission & distribution industry
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 18 | 24 | 24 | 24 |
| Reserves | 93 | 97 | 115 | 134 | 141 | 264 | 289 | 304 |
| Borrowings | 8 | 8 | 3 | 5 | 0 | 11 | 11 | 39 |
| Other Liabilities | 19 | 35 | 52 | 47 | 42 | 61 | 51 | 39 |
| Total Liabilities | 122 | 143 | 173 | 189 | 201 | 360 | 375 | 406 |
| AssetsFixed Assets | 0 | 38 | 37 | 34 | 33 | 32 | 68 | 82 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 38 | 30 | 23 |
| Investments | 0 | 0 | 0 | 11 | 20 | 10 | 13 | 13 |
| Other Assets | 122 | 104 | 136 | 144 | 148 | 280 | 265 | 288 |
| Total Assets | 122 | 143 | 173 | 189 | 201 | 360 | 375 | 406 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | 20 | 13 | 13 | 49 | -35 | -2 |
| Cash from Investing | -1 | 0 | -2 | -11 | -10 | -30 | -42 |
| Cash from Financing | -13 | -1 | -7 | -1 | -6 | 105 | 26 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | 19 | 11 | 13 | 48 | -76 | -41 |
| 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 (12.0×) and current (13.2×) 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 10% growth and a 12× exit, ₹400 only delivers your return if you pay ₹252. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 33.31 |
| FY28 | 10.0% | 36.64 |
| FY29 | 10.0% | 40.30 |
| FY30 | 10.0% | 44.33 |
| FY31 | 10.0% | 48.77 |
| FY32 | 8.0% ·fade | 52.67 |
| FY33 | 6.0% ·fade | 55.83 |
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.