One of India's largest manufacturers of steel wire ropes, strands, slings and steel wire, exported to 55+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 45 | 63 | 64 | 68 | 68 | 68 | 69 | 69 |
| Reserves | -6 | -10 | 5 | 110 | 210 | 285 | 708 | 742 |
| Borrowings | 674 | 657 | 652 | 564 | 515 | 514 | 102 | 75 |
| Other Liabilities | 39 | 37 | 53 | 39 | 42 | 88 | 99 | 104 |
| Total Liabilities | 752 | 747 | 774 | 781 | 835 | 956 | 977 | 990 |
| AssetsFixed Assets | 539 | 513 | 492 | 481 | 475 | 484 | 482 | 535 |
| CWIP | 1 | 1 | 0 | 3 | 13 | 47 | 62 | 4 |
| Investments | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 |
| Other Assets | 213 | 233 | 282 | 294 | 345 | 425 | 434 | 451 |
| Total Assets | 752 | 747 | 774 | 781 | 835 | 956 | 977 | 990 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 83 | 151 | -244 | 24 | 83 | 85 | 74 | 98 |
| Cash from Investing | -14 | 0 | -1 | 0 | -13 | -25 | -62 | -31 |
| Cash from Financing | -90 | -152 | 247 | -25 | -64 | -61 | -11 | -66 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 68 | 151 | -246 | 23 | 70 | 60 | 10 | 66 |
| 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 (19.3×) and current (20.3×) 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 5.1% growth and a 19× exit, ₹215 only delivers your return if you pay ₹108. The price is currently baking in 19% growth.
EPS grows 5.1%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.1% | 11.11 |
| FY28 | 5.1% | 11.68 |
| FY29 | 5.1% | 12.27 |
| FY30 | 5.1% | 12.90 |
| FY31 | 5.1% | 13.55 |
| FY32 | 5.5% ·fade | 14.31 |
| FY33 | 6.0% ·fade | 15.17 |
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.