Chennai-based secondary non-ferrous metals maker producing lead oxides, zinc oxide, PVC stabilisers and refined lead/lead alloys from five Tamil Nadu & Puducherry plants
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 28 | 30 | 33 | 46 | 63 | 92 | 169 | 187 |
| Borrowings | 73 | 85 | 86 | 90 | 105 | 107 | 170 | 134 |
| Other Liabilities | 32 | 10 | 26 | 21 | 26 | 20 | 48 | 36 |
| Total Liabilities | 138 | 131 | 150 | 163 | 199 | 226 | 394 | 363 |
| AssetsFixed Assets | 32 | 32 | 31 | 30 | 31 | 44 | 46 | 48 |
| CWIP | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 0 | 15 | 19 |
| Other Assets | 106 | 99 | 119 | 132 | 165 | 180 | 331 | 296 |
| Total Assets | 138 | 131 | 150 | 163 | 199 | 226 | 394 | 363 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 34 | 17 | -5 | 7 | 6 | 3 | 40 | 26 |
| Cash from Investing | -2 | 0 | -1 | -1 | -1 | -3 | -20 | -76 |
| Cash from Financing | -30 | -19 | 6 | -6 | -6 | 0 | -21 | 66 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 32 | 16 | -7 | 6 | 5 | -1 | 27 | 18 |
| 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 (12.3×) and current (15.1×) 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 43.2% growth and a 12× exit, ₹179 only delivers your return if you pay ₹427. The price is currently baking in 22% growth.
EPS grows 43.2%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 43.2% | 17.03 |
| FY28 | 43.2% | 24.38 |
| FY29 | 43.2% | 34.91 |
| FY30 | 43.2% | 50.00 |
| FY31 | 43.2% | 71.60 |
| FY32 | 24.6% ·fade | 89.21 |
| FY33 | 6.0% ·fade | 94.56 |
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.