Makes OPGW/ACS conductors, ERS & stringing tools; EPC for power lines, solar, BESS, green hydrogen.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 5 | 5 | 10 | 10 | 11 | 11 | 11 |
| Reserves | 16 | 25 | 30 | 36 | 63 | 192 | 218 | 267 |
| Borrowings | 10 | 8 | 9 | 15 | 59 | 72 | 62 | 95 |
| Other Liabilities | 22 | 28 | 37 | 55 | 67 | 218 | 258 | 294 |
| Total Liabilities | 52 | 65 | 81 | 116 | 199 | 492 | 549 | 667 |
| AssetsFixed Assets | 18 | 15 | 15 | 35 | 42 | 50 | 40 | 85 |
| CWIP | 0 | 0 | 13 | 1 | 1 | 2 | 3 | 59 |
| Investments | 0 | 0 | 0 | 0 | 1 | 86 | 23 | 24 |
| Other Assets | 34 | 50 | 53 | 80 | 155 | 355 | 484 | 499 |
| Total Assets | 52 | 65 | 81 | 116 | 199 | 492 | 549 | 667 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 1 | 0 | 12 | 13 | -9 | 46 | -10 |
| Cash from Investing | -12 | 0 | 1 | -14 | -7 | -8 | -94 | -33 |
| Cash from Financing | 9 | 1 | 5 | -2 | 3 | 44 | 100 | 69 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -9 | 1 | 0 | -3 | 5 | -18 | 32 | -119 |
| 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 (43.2×) and current (54.4×) 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 52.3% growth and a 43× exit, ₹2408 only delivers your return if you pay ₹8,026. The price is currently baking in 23% growth.
EPS grows 52.3%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 52.3% | 67.41 |
| FY28 | 52.3% | 102.66 |
| FY29 | 52.3% | 156.35 |
| FY30 | 52.3% | 238.13 |
| FY31 | 52.3% | 362.67 |
| FY32 | 29.1% ·fade | 468.39 |
| FY33 | 6.0% ·fade | 496.49 |
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.