Makes high-chrome wear-resistant grinding media & mill liners for mining, cement, thermal and quarry industries worldwide
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 3.7k | 4.2k | 4.7k | 5.7k | 6.6k | 6.9k | 7.3k | 8.0k |
| Borrowings | 127 | 193 | 10 | 503 | 461 | 491 | 1.0k | 10 |
| Other Liabilities | 334 | 321 | 361 | 437 | 375 | 416 | 500 | 502 |
| Total Liabilities | 4.2k | 4.8k | 5.1k | 6.6k | 7.5k | 7.8k | 8.9k | 8.5k |
| AssetsFixed Assets | 890 | 811 | 790 | 1.0k | 1.1k | 1.2k | 1.1k | 1.2k |
| CWIP | 32 | 161 | 210 | 107 | 92 | 77 | 100 | 16 |
| Investments | 1.4k | 809 | 1.1k | 2.3k | 3.0k | 3.9k | 4.8k | 4.3k |
| Other Assets | 1.8k | 3.0k | 3.1k | 3.3k | 3.2k | 2.7k | 2.9k | 3.0k |
| Total Assets | 4.2k | 4.8k | 5.1k | 6.6k | 7.5k | 7.8k | 8.9k | 8.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 190 | 679 | 598 | -40 | 868 | 903 | 1.2k | 592 |
| Cash from Investing | -162 | -310 | -351 | 101 | -1.2k | -819 | -203 | -124 |
| Cash from Financing | 0 | -429 | 67 | -267 | 395 | -211 | -743 | -660 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -9 | 548 | 475 | -165 | 675 | 693 | 1.0k | 491 |
| 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 (29.6×) and current (34.4×) 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 6.3% growth and a 30× exit, ₹4687 only delivers your return if you pay ₹2,344. The price is currently baking in 21% growth.
EPS grows 6.3%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.3% | 144.68 |
| FY28 | 6.3% | 153.80 |
| FY29 | 6.3% | 163.49 |
| FY30 | 6.3% | 173.79 |
| FY31 | 6.3% | 184.74 |
| FY32 | 6.2% ·fade | 196.10 |
| FY33 | 6.0% ·fade | 207.87 |
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.