Chhattisgarh-based iron and steel foundry making precision castings and wear parts for Indian Railways, mining, cement, power and defence customers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 5 | 14 | 19 | 19 | 19 |
| Reserves | 7 | 9 | 3 | 32 | 34 | 35 |
| Borrowings | 18 | 24 | 24 | 21 | 20 | 20 |
| Other Liabilities | 7 | 7 | 6 | 7 | 9 | 13 |
| Total Liabilities | 35 | 45 | 47 | 79 | 81 | 86 |
| AssetsFixed Assets | 6 | 6 | 19 | 18 | 17 | 22 |
| CWIP | 0 | 13 | 0 | 7 | 19 | 23 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 29 | 26 | 29 | 54 | 45 | 41 |
| Total Assets | 35 | 45 | 47 | 79 | 81 | 86 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | 8 | 3 | 3 | 8 |
| Cash from Investing | -1 | -14 | -1 | -10 | -20 |
| Cash from Financing | 8 | 6 | -2 | 23 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -8 | -5 | 2 | -5 | -13 |
| 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 (5.4×) and current (4.9×) 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 5× exit, ₹25 only delivers your return if you pay ₹18. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.67 |
| FY28 | 10.0% | 6.23 |
| FY29 | 10.0% | 6.85 |
| FY30 | 10.0% | 7.54 |
| FY31 | 10.0% | 8.29 |
| FY32 | 8.0% ·fade | 8.96 |
| FY33 | 6.0% ·fade | 9.50 |
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.