Jamnagar-based recycler and manufacturer of brass ingots, billets and rods, and brass plumbing/sanitary components made from segregated brass scrap.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 19 | 22 | 22 | 22 |
| Reserves | 22 | 25 | 32 | 58 | 105 | 108 | 108 |
| Borrowings | 29 | 28 | 67 | 59 | 76 | 107 | 114 |
| Other Liabilities | 33 | 32 | 38 | 34 | 80 | 53 | 30 |
| Total Liabilities | 98 | 99 | 151 | 170 | 283 | 290 | 274 |
| AssetsFixed Assets | 7 | 8 | 7 | 6 | 6 | 7 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 91 | 91 | 144 | 164 | 276 | 283 | 268 |
| Total Assets | 98 | 99 | 151 | 170 | 283 | 290 | 274 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 11 | -35 | -4 | -43 | -28 |
| Cash from Investing | -2 | -2 | -1 | -1 | -3 | 0 |
| Cash from Financing | -6 | -6 | 34 | 5 | 45 | 29 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 5 | 8 | -36 | -5 | -46 | -28 |
| FCF Margin | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
544047 · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.