Indore-based manufacturer of aluminium and copper power cables (Vidhut Cables), expanding into HT/MV and instrumentation & control cables
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 13 | 19 | 19 |
| Reserves | 3 | 4 | 8 | 8 | 57 | 63 |
| Borrowings | 11 | 10 | 9 | 20 | 10 | 18 |
| Other Liabilities | 1 | 5 | 6 | 8 | 9 | 16 |
| Total Liabilities | 17 | 20 | 26 | 49 | 94 | 115 |
| AssetsFixed Assets | 2 | 2 | 2 | 9 | 6 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 21 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 15 | 18 | 24 | 40 | 87 | 89 |
| Total Assets | 17 | 20 | 26 | 49 | 94 | 115 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 1 | 3 | 2 | -27 |
| Cash from Investing | -1 | 1 | 0 | -7 | -23 |
| Cash from Financing | 0 | -2 | -2 | 7 | 47 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | 1 | 2 | -5 | -45 |
| 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 (1.6×) and current (2.8×) 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 2× exit, ₹87 only delivers your return if you pay ₹43. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 34.08 |
| FY28 | 10.0% | 37.49 |
| FY29 | 10.0% | 41.23 |
| FY30 | 10.0% | 45.36 |
| FY31 | 10.0% | 49.89 |
| FY32 | 8.0% ·fade | 53.89 |
| FY33 | 6.0% ·fade | 57.12 |
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.