India's 2nd-largest steel wire maker and largest stainless steel wire producer by volume, with 5 plants and 3,000+ SKUs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 64 | 78 | 78 | 78 |
| Reserves | 214 | 273 | 359 | 1.2k | 1.3k | 1.4k |
| Borrowings | 413 | 422 | 681 | 608 | 598 | 555 |
| Other Liabilities | 59 | 44 | 160 | 291 | 335 | 532 |
| Total Liabilities | 695 | 749 | 1.3k | 2.2k | 2.3k | 2.5k |
| AssetsFixed Assets | 116 | 116 | 229 | 693 | 824 | 831 |
| CWIP | 0 | 38 | 212 | 178 | 133 | 214 |
| Investments | 23 | 23 | 1 | 1 | 1 | 1 |
| Other Assets | 557 | 573 | 821 | 1.3k | 1.3k | 1.5k |
| Total Assets | 695 | 749 | 1.3k | 2.2k | 2.3k | 2.5k |
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 (39.6×) and current (35.6×) 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 49.3% growth and a 36× exit, ₹314 only delivers your return if you pay ₹1,198. The price is currently baking in 17% growth.
EPS grows 49.3%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 49.3% | 13.17 |
| FY28 | 49.3% | 19.66 |
| FY29 | 49.3% | 29.35 |
| FY30 | 49.3% | 43.82 |
| FY31 | 49.3% | 65.43 |
| FY32 | 27.6% ·fade | 83.52 |
| FY33 | 6.0% ·fade | 88.53 |
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.