Delhi-NCR maker of customized Control, Instrumentation and Power cables (up to 3.3kV) for oil & gas, power, water, metro rail and infrastructure customers
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 128 | 133 | 139 | 146 | 156 | 170 | 177 | 189 |
| Borrowings | 84 | 85 | 93 | 83 | 85 | 116 | 101 | 103 |
| Other Liabilities | 90 | 63 | 79 | 94 | 108 | 122 | 144 | 185 |
| Total Liabilities | 315 | 294 | 324 | 337 | 362 | 421 | 435 | 490 |
| AssetsFixed Assets | 96 | 93 | 90 | 87 | 91 | 102 | 102 | 102 |
| CWIP | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
| Other Assets | 219 | 201 | 228 | 243 | 269 | 316 | 331 | 386 |
| Total Assets | 315 | 294 | 324 | 337 | 362 | 421 | 435 | 490 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 18 | 42 | 18 | 30 | 35 | 30 | 14 | 43 |
| Cash from Investing | -3 | -12 | 4 | -10 | -6 | -7 | -16 | -11 |
| Cash from Financing | -15 | -30 | -21 | -17 | -33 | -23 | 2 | -32 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 33 | 14 | 20 | 29 | 24 | -6 | 33 |
| 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 (16.6×) and current (14.2×) 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 36.8% growth and a 14× exit, ₹204 only delivers your return if you pay ₹464. The price is currently baking in 18% growth.
EPS grows 36.8%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.8% | 19.55 |
| FY28 | 36.8% | 26.74 |
| FY29 | 36.8% | 36.58 |
| FY30 | 36.8% | 50.05 |
| FY31 | 36.8% | 68.46 |
| FY32 | 21.4% ·fade | 83.12 |
| FY33 | 6.0% ·fade | 88.10 |
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.