Ahmedabad (Gujarat) manufacturer of copper cables and wires, originally incorporated as a copper industries company.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 18 | 18 | 18 |
| Reserves | 2 | 11 | 61 | 67 | 70 |
| Borrowings | 19 | 26 | 36 | 47 | 62 |
| Other Liabilities | 2 | 35 | 6 | 9 | 12 |
| Total Liabilities | 36 | 85 | 121 | 140 | 162 |
| AssetsFixed Assets | 6 | 9 | 42 | 48 | 48 |
| CWIP | 0 | 3 | 0 | 2 | 4 |
| Investments | 0 | 0 | 0 | 0 | 3 |
| Other Assets | 30 | 74 | 79 | 91 | 108 |
| Total Assets | 36 | 85 | 121 | 140 | 162 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -15 | 4 | -23 | 5 |
| Cash from Investing | -5 | -7 | -33 | -20 |
| Cash from Financing | 19 | 4 | 56 | 21 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -18 | -3 | -56 | -12 |
| 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 (5.2×) and current (5.8×) 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 10% growth and a 5× exit, ₹53 only delivers your return if you pay ₹32. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.14 |
| FY28 | 10.0% | 11.16 |
| FY29 | 10.0% | 12.27 |
| FY30 | 10.0% | 13.50 |
| FY31 | 10.0% | 14.85 |
| FY32 | 8.0% ·fade | 16.04 |
| FY33 | 6.0% ·fade | 17.00 |
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.