Hyderabad-based manufacturer of seamless solid-drawn copper and copper-alloy tubes, rods, bus bars and wires for power, switchgear and industrial applications.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 44 | 45 | 48 | 50 | 55 | 62 | 65 | 69 |
| Borrowings | 5 | 1 | 10 | 13 | 15 | 33 | 42 | 43 |
| Other Liabilities | 15 | 25 | 24 | 20 | 21 | 31 | 31 | 81 |
| Total Liabilities | 79 | 86 | 96 | 97 | 105 | 140 | 152 | 208 |
| AssetsFixed Assets | 17 | 15 | 16 | 15 | 14 | 14 | 13 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 62 | 71 | 80 | 82 | 90 | 126 | 138 | 194 |
| Total Assets | 79 | 86 | 96 | 97 | 105 | 140 | 152 | 208 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 3 | 0 | 1 | 0 | 3 | -1 | 5 |
| Cash from Investing | 1 | -3 | 0 | 0 | 0 | 1 | -2 | 1 |
| Cash from Financing | -1 | 0 | -1 | -1 | -1 | -2 | 1 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 1 | 0 | -1 | -1 | 3 | -1 | 4 |
| 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 (22.6×) and current (111.8×) 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 -47% growth and a 23× exit, ₹87 only delivers your return if you pay ₹0. The price is currently baking in 56% growth.
EPS grows -47%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -47.0% | 0.41 |
| FY28 | -47.0% | 0.22 |
| FY29 | -47.0% | 0.12 |
| FY30 | -47.0% | 0.06 |
| FY31 | -47.0% | 0.03 |
| FY32 | -20.5% ·fade | 0.03 |
| FY33 | 6.0% ·fade | 0.03 |
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.