Ratlam (Madhya Pradesh) integrated manufacturer of steel wires — LRPC strands, spring/induction-tempered wire — and plastic films/geomembrane sheet, with two captive wind-power units.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 16 | 16 | 16 | 16 |
| Reserves | 85 | 109 | 138 | 178 | 211 | 233 | 238 | 251 |
| Borrowings | 3 | 8 | 13 | 2 | 1 | 28 | 2 | 2 |
| Other Liabilities | 24 | 23 | 31 | 58 | 35 | 22 | 18 | 20 |
| Total Liabilities | 125 | 154 | 196 | 251 | 262 | 299 | 274 | 289 |
| AssetsFixed Assets | 23 | 23 | 28 | 31 | 32 | 32 | 31 | 22 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 2 | 7 | 0 |
| Other Assets | 102 | 131 | 168 | 220 | 230 | 264 | 235 | 267 |
| Total Assets | 125 | 154 | 196 | 251 | 262 | 299 | 274 | 289 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -5 | 38 | -12 | 4 | 46 | 24 | 52 | 28 |
| Cash from Investing | -9 | -17 | 12 | -5 | -6 | -4 | -120 | 27 |
| Cash from Financing | 14 | -21 | 4 | 3 | -15 | -6 | 25 | -26 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | 38 | -3 | -3 | 38 | 19 | 51 | 35 |
| 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 (19.8×) and current (15.5×) 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 -24.6% growth and a 15× exit, ₹175 only delivers your return if you pay ₹15. The price is currently baking in 18% growth.
EPS grows -24.6%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -24.6% | 8.55 |
| FY28 | -24.6% | 6.45 |
| FY29 | -24.6% | 4.86 |
| FY30 | -24.6% | 3.67 |
| FY31 | -24.6% | 2.76 |
| FY32 | -9.3% ·fade | 2.51 |
| FY33 | 6.0% ·fade | 2.66 |
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.