West Bengal manufacturer of Cold Rolled Formed (CRF) sections, sheet piles, poles, springs and forged components for Indian Railways wagons/coaches and infrastructure projects.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 |
| Reserves | 395 | 412 | 437 |
| Borrowings | 78 | 115 | 133 |
| Other Liabilities | 71 | 124 | 240 |
| Total Liabilities | 554 | 661 | 819 |
| AssetsFixed Assets | 130 | 198 | 242 |
| CWIP | 20 | 34 | 31 |
| Investments | 0 | 0 | 0 |
| Other Assets | 404 | 429 | 546 |
| Total Assets | 554 | 661 | 819 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -73 | 24 |
| Cash from Investing | -65 | -145 |
| Cash from Financing | 248 | 53 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -97 | -109 |
| 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 (6.3×) and current (12.5×) 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 10% growth and a 6× exit, ₹1115 only delivers your return if you pay ₹370. The price is currently baking in 34% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 97.77 |
| FY28 | 10.0% | 107.54 |
| FY29 | 10.0% | 118.30 |
| FY30 | 10.0% | 130.13 |
| FY31 | 10.0% | 143.14 |
| FY32 | 8.0% ·fade | 154.59 |
| FY33 | 6.0% ·fade | 163.87 |
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.