Global manufacturer of power conductors, transformer oils/lubricants and power, telecom & speciality cables.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 38 | 38 | 38 | 38 | 40 | 40 | 40 | 40 |
| Reserves | 1.1k | 1.4k | 1.7k | 2.2k | 3.8k | 4.5k | 4.8k | 5.4k |
| Borrowings | 372 | 325 | 359 | 376 | 476 | 585 | 704 | 956 |
| Other Liabilities | 3.1k | 3.3k | 4.5k | 5.6k | 5.3k | 6.2k | 5.8k | 7.4k |
| Total Liabilities | 4.7k | 5.0k | 6.6k | 8.2k | 9.6k | 11.3k | 11.3k | 13.7k |
| AssetsFixed Assets | 885 | 878 | 881 | 950 | 1.2k | 1.5k | 1.6k | 1.7k |
| CWIP | 55 | 29 | 38 | 99 | 122 | 130 | 366 | 539 |
| Investments | 0 | 60 | 31 | 54 | 11 | 219 | 28 | 59 |
| Other Assets | 3.7k | 4.0k | 5.7k | 7.1k | 8.3k | 9.4k | 9.4k | 11.4k |
| Total Assets | 4.7k | 5.0k | 6.6k | 8.2k | 9.6k | 11.3k | 11.3k | 13.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 632 | 94 | 281 | 244 | 698 | -283 | 1.3k | 968 |
| Cash from Investing | -388 | 45 | -115 | -91 | -267 | -267 | -705 | -558 |
| Cash from Financing | -293 | -189 | -123 | -106 | -186 | 635 | -483 | -434 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 424 | -50 | 226 | 114 | 452 | -613 | 784 | 235 |
| 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 (34.8×) and current (55.4×) 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 15.3% growth and a 35× exit, ₹16280 only delivers your return if you pay ₹9,249. The price is currently baking in 28% growth.
EPS grows 15.3%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.3% | 339.12 |
| FY28 | 15.3% | 391.01 |
| FY29 | 15.3% | 450.83 |
| FY30 | 15.3% | 519.81 |
| FY31 | 15.3% | 599.34 |
| FY32 | 10.7% ·fade | 663.17 |
| FY33 | 6.0% ·fade | 702.96 |
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.