India's 3D-printing solutions provider - distributes global-brand 3D printers, pens, scanners and laser engravers, manufactures PLA/ABS filaments and resins in-house, and runs SLA/FDM/SLS prototyping services plus a 3D-printed toy brand.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 3 | 3 | 6 | 6 | 6 |
| Reserves | 1 | 2 | 3 | 8 | 29 | 34 | 37 |
| Borrowings | 3 | 5 | 7 | 6 | 0 | 3 | 12 |
| Other Liabilities | 1 | 2 | 1 | 8 | 9 | 8 | 17 |
| Total Liabilities | 7 | 10 | 14 | 25 | 45 | 51 | 72 |
| AssetsFixed Assets | 0 | 0 | 1 | 1 | 1 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 5 | 1 | 0 |
| Other Assets | 6 | 9 | 13 | 24 | 38 | 48 | 69 |
| Total Assets | 7 | 10 | 14 | 25 | 45 | 51 | 72 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | -1 | -1 | 2 | -1 | -11 |
| Cash from Investing | -0 | -0 | -0 | -1 | -12 | 4 |
| Cash from Financing | 3 | 2 | 1 | -1 | 13 | 12 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -2 | -2 | -2 | 2 | -2 | -13 |
| 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 (6.0×) and current (6.6×) 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 6× exit, ₹126 only delivers your return if you pay ₹79. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 20.90 |
| FY28 | 10.0% | 22.99 |
| FY29 | 10.0% | 25.29 |
| FY30 | 10.0% | 27.82 |
| FY31 | 10.0% | 30.60 |
| FY32 | 8.0% ·fade | 33.05 |
| FY33 | 6.0% ·fade | 35.03 |
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.