West Bengal-based aluminium extruder making customised extruded profiles and value-added components (fuel rails, motor housings, heat sinks) for automotive, power transmission, defence and infrastructure OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 42 | 45 | 51 | 57 | 65 | 75 | 80 | 75 |
| Borrowings | 43 | 40 | 44 | 47 | 48 | 49 | 76 | 62 |
| Other Liabilities | 18 | 24 | 33 | 21 | 38 | 39 | 18 | 42 |
| Total Liabilities | 112 | 117 | 137 | 133 | 159 | 171 | 181 | 187 |
| AssetsFixed Assets | 28 | 28 | 27 | 25 | 29 | 31 | 33 | 33 |
| CWIP | 5 | 0 | 0 | 0 | 0 | 4 | 12 | 19 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 80 | 88 | 110 | 108 | 129 | 135 | 136 | 136 |
| Total Assets | 112 | 117 | 137 | 133 | 159 | 171 | 181 | 187 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -3 | 21 | 22 | -8 | 14 | 11 | 13 | 4 |
| Cash from Investing | -7 | -4 | -1 | -4 | -8 | -5 | -6 | -17 |
| Cash from Financing | 10 | -19 | -11 | 4 | 2 | -7 | -8 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -10 | 17 | 20 | -5 | 13 | 11 | 13 | -13 |
| 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 (20.6×) and current (14.1×) 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 23.6% growth and a 14× exit, ₹19 only delivers your return if you pay ₹25. The price is currently baking in 18% growth.
EPS grows 23.6%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.6% | 1.66 |
| FY28 | 23.6% | 2.05 |
| FY29 | 23.6% | 2.53 |
| FY30 | 23.6% | 3.13 |
| FY31 | 23.6% | 3.87 |
| FY32 | 14.8% ·fade | 4.44 |
| FY33 | 6.0% ·fade | 4.70 |
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.