Hyderabad-based defence-tech maker of combat simulators, live-fire training ranges and anti-drone (counter-UAS) systems for armed forces.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 |
| Reserves | 183 | 196 | 275 | 308 | 440 | 1.7k | 1.8k | 1.9k |
| Borrowings | 3 | 2 | 15 | 7 | 6 | 78 | 18 | 19 |
| Other Liabilities | 20 | 17 | 71 | 151 | 296 | 271 | 235 | 253 |
| Total Liabilities | 214 | 223 | 369 | 474 | 750 | 2.0k | 2.0k | 2.2k |
| AssetsFixed Assets | 73 | 70 | 67 | 75 | 93 | 208 | 218 | 241 |
| CWIP | 0 | 0 | 3 | 2 | 11 | 7 | 8 | 13 |
| Investments | 2 | 2 | 2 | 2 | 0 | 4 | 8 | 6 |
| Other Assets | 139 | 152 | 297 | 394 | 646 | 1.8k | 1.8k | 1.9k |
| Total Assets | 214 | 223 | 369 | 474 | 750 | 2.0k | 2.0k | 2.2k |
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 (65.7×) and current (127.4×) 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 44.5% growth and a 66× exit, ₹1770 only delivers your return if you pay ₹2,883. The price is currently baking in 32% growth.
EPS grows 44.5%/yr for 5 years, then fades to 6% over 2, exits at 66×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 44.5% | 20.07 |
| FY28 | 44.5% | 29.00 |
| FY29 | 44.5% | 41.91 |
| FY30 | 44.5% | 60.56 |
| FY31 | 44.5% | 87.51 |
| FY32 | 25.3% ·fade | 109.60 |
| FY33 | 6.0% ·fade | 116.18 |
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.