One of India's largest steel processing companies, converting semi-finished steel into cold-rolled, galvanized, pipe and TMT products.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 522 | 405 | 519 | 559 | 613 | 672 | 733 | 784 |
| Borrowings | 297 | 270 | 254 | 235 | 103 | 127 | 194 | 368 |
| Other Liabilities | 113 | 79 | 89 | 109 | 111 | 114 | 135 | 116 |
| Total Liabilities | 954 | 776 | 885 | 926 | 849 | 935 | 1.1k | 1.3k |
| AssetsFixed Assets | 456 | 390 | 378 | 416 | 461 | 568 | 658 | 646 |
| CWIP | 32 | 37 | 35 | 24 | 73 | 34 | 51 | 196 |
| Investments | 7 | 7 | 26 | 12 | 12 | 51 | 19 | 5 |
| Other Assets | 460 | 342 | 445 | 473 | 304 | 282 | 356 | 444 |
| Total Assets | 954 | 776 | 885 | 926 | 849 | 935 | 1.1k | 1.3k |
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 (17.6×) and current (17.3×) 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 22.6% growth and a 17× exit, ₹63 only delivers your return if you pay ₹78. The price is currently baking in 18% growth.
EPS grows 22.6%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.6% | 4.44 |
| FY28 | 22.6% | 5.44 |
| FY29 | 22.6% | 6.67 |
| FY30 | 22.6% | 8.18 |
| FY31 | 22.6% | 10.03 |
| FY32 | 14.3% ·fade | 11.46 |
| FY33 | 6.0% ·fade | 12.15 |
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.