We expect Revenues/EBIDTA/APAT to grow at a CAGR of 14%/19%/26% respectively over FY21-23E and value KEC International at 13x(12.5x earlier) FY23E EPS of Rs 34 to arrive at a target price of Rs 445/share, implying an upside of 11% from CMP.