Manufactures copper and aluminium wires and strips for transformers and power distribution utilities.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 16 | 16 | 24 | 25 | 25 |
| Reserves | 12 | 12 | 3 | 10 | 62 | 82 | 98 |
| Borrowings | 45 | 45 | 48 | 58 | 88 | 87 | 98 |
| Other Liabilities | 5 | 6 | 6 | 5 | 10 | 29 | 37 |
| Total Liabilities | 62 | 63 | 73 | 89 | 184 | 224 | 258 |
| AssetsFixed Assets | 5 | 6 | 8 | 11 | 10 | 11 | 13 |
| CWIP | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 56 | 56 | 56 |
| Other Assets | 56 | 57 | 63 | 78 | 118 | 156 | 189 |
| Total Assets | 62 | 63 | 73 | 89 | 184 | 224 | 258 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 5 | 2 | -3 | -19 | -16 |
| Cash from Investing | -1 | -2 | -4 | -2 | -56 | -2 |
| Cash from Financing | -1 | -4 | 3 | 5 | 75 | 18 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | 3 | -2 | -6 | -20 | -21 |
| 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 (27.3×) and current (38.9×) 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 27× exit, ₹476 only delivers your return if you pay ₹229. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.46 |
| FY28 | 10.0% | 14.81 |
| FY29 | 10.0% | 16.29 |
| FY30 | 10.0% | 17.92 |
| FY31 | 10.0% | 19.71 |
| FY32 | 8.0% ·fade | 21.29 |
| FY33 | 6.0% ·fade | 22.57 |
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.