Bengaluru-based manufacturer of oil hydraulic equipment — pumps, valves, cylinders and power packs — in technical collaboration with Yuken Kogyo of Japan.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 13 | 13 | 14 | 14 |
| Reserves | 162 | 166 | 179 | 187 | 267 | 288 | 355 | 360 |
| Borrowings | 129 | 106 | 112 | 119 | 78 | 99 | 122 | 115 |
| Other Liabilities | 113 | 164 | 177 | 119 | 122 | 122 | 134 | 147 |
| Total Liabilities | 415 | 448 | 480 | 438 | 480 | 523 | 624 | 635 |
| AssetsFixed Assets | 106 | 122 | 142 | 190 | 207 | 258 | 273 | 294 |
| CWIP | 23 | 13 | 16 | 12 | 20 | 13 | 20 | 39 |
| Investments | 4 | 4 | 5 | 8 | 8 | 12 | 12 | 11 |
| Other Assets | 281 | 309 | 316 | 229 | 244 | 240 | 320 | 291 |
| Total Assets | 415 | 448 | 480 | 438 | 480 | 523 | 624 | 635 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 20 | -3 | 17 | 2 | 31 | 32 | 49 | 41 |
| Cash from Investing | -50 | -1 | 19 | -1 | -28 | -37 | -56 | -81 |
| Cash from Financing | 30 | 4 | -32 | -3 | -4 | 12 | -1 | 60 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | -4 | 41 | 7 | -9 | -5 | -5 | -42 |
| 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 (63.0×) and current (64.2×) 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 26.6% growth and a 63× exit, ₹692 only delivers your return if you pay ₹1,025. The price is currently baking in 18% growth.
EPS grows 26.6%/yr for 5 years, then fades to 6% over 2, exits at 63×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.6% | 13.66 |
| FY28 | 26.6% | 17.29 |
| FY29 | 26.6% | 21.89 |
| FY30 | 26.6% | 27.72 |
| FY31 | 26.6% | 35.09 |
| FY32 | 16.3% ·fade | 40.81 |
| FY33 | 6.0% ·fade | 43.26 |
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.