India's largest steel tube & pipe distributor, running an omni-channel building materials marketplace.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 24 | 0 | 24 | 24 |
| Reserves | 620 | 773 | 457 | 454 | 521 |
| Borrowings | 88 | 87 | 57 | 89 | 61 |
| Other Liabilities | 561 | 701 | 740 | 834 | 999 |
| Total Liabilities | 1.3k | 1.6k | 1.3k | 1.4k | 1.6k |
| AssetsFixed Assets | 281 | 293 | 41 | 47 | 46 |
| CWIP | 4 | 3 | 5 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.0k | 1.3k | 1.2k | 1.4k | 1.6k |
| Total Assets | 1.3k | 1.6k | 1.3k | 1.4k | 1.6k |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 92 | 10 | 68 | 90 |
| Cash from Investing | -45 | -27 | 17 | -12 |
| Cash from Financing | -43 | 40 | -64 | -37 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 48 | -18 | 58 | 78 |
| 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 (0.0×) and current (0.0×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 35320.41 |
| FY28 | 10.0% | 38852.45 |
| FY29 | 10.0% | 42737.69 |
| FY30 | 10.0% | 47011.46 |
| FY31 | 10.0% | 51712.61 |
| FY32 | 8.0% ·fade | 55849.61 |
| FY33 | 6.0% ·fade | 59200.59 |
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.