Jaipur-based manufacturer of power cables, conductors and wires, exporting to 43+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 24 | 48 | 48 |
| Reserves | 86 | 95 | 126 | 155 | 192 | 350 | 362 | 409 |
| Borrowings | 122 | 118 | 77 | 82 | 119 | 59 | 77 | 43 |
| Other Liabilities | 69 | 62 | 125 | 144 | 165 | 157 | 119 | 182 |
| Total Liabilities | 299 | 297 | 350 | 403 | 499 | 589 | 607 | 683 |
| AssetsFixed Assets | 56 | 55 | 53 | 56 | 63 | 84 | 95 | 97 |
| CWIP | 0 | 0 | 0 | 3 | 7 | 0 | 8 | 33 |
| Investments | 0 | 0 | 0 | 0 | 1 | 44 | 48 | 31 |
| Other Assets | 243 | 242 | 297 | 345 | 428 | 462 | 456 | 523 |
| Total Assets | 299 | 297 | 350 | 403 | 499 | 589 | 607 | 683 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 18 | 40 | 17 | 64 | 27 | 1 | 56 | 62 |
| Cash from Investing | -9 | -8 | -6 | -9 | -16 | -16 | -76 | -32 |
| Cash from Financing | -9 | -32 | -11 | -55 | -12 | 15 | 19 | -30 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 33 | 10 | 58 | 14 | -20 | 32 | 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 (42.7×) and current (19.5×) 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 39.4% growth and a 19× exit, ₹367 only delivers your return if you pay ₹920. The price is currently baking in 18% growth.
EPS grows 39.4%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.4% | 26.24 |
| FY28 | 39.4% | 36.57 |
| FY29 | 39.4% | 50.98 |
| FY30 | 39.4% | 71.07 |
| FY31 | 39.4% | 99.07 |
| FY32 | 22.7% ·fade | 121.56 |
| FY33 | 6.0% ·fade | 128.85 |
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.