India's most diversified maker of electrical wires, telecom cables and FMEG products.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 3.0k | 3.4k | 3.9k | 4.3k | 4.9k | 5.5k | 4.8k | 6.1k |
| Borrowings | 8 | 7 | 9 | 14 | 18 | 20 | 22 | 19 |
| Other Liabilities | 395 | 464 | 563 | 596 | 671 | 771 | 613 | 885 |
| Total Liabilities | 3.4k | 3.9k | 4.5k | 5.0k | 5.6k | 6.3k | 5.4k | 7.0k |
| AssetsFixed Assets | 387 | 394 | 380 | 435 | 444 | 583 | 577 | 850 |
| CWIP | 27 | 26 | 87 | 21 | 168 | 210 | 303 | 105 |
| Investments | 1.1k | 1.6k | 2.0k | 2.6k | 3.6k | 4.0k | 3.1k | 4.2k |
| Other Assets | 1.9k | 1.9k | 2.0k | 1.9k | 1.4k | 1.5k | 1.5k | 1.8k |
| Total Assets | 3.4k | 3.9k | 4.5k | 5.0k | 5.6k | 6.3k | 5.4k | 7.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 154 | 309 | 114 | 473 | 356 | 577 | 207 | 49 |
| Cash from Investing | -110 | 587 | -859 | -378 | -225 | -440 | -82 | 153 |
| Cash from Financing | -75 | -86 | -86 | -87 | -97 | -112 | -128 | -129 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 110 | 277 | 59 | 406 | 325 | 577 | 207 | -105 |
| 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 (23.5×) and current (21.8×) 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 9.6% growth and a 22× exit, ₹1017 only delivers your return if you pay ₹697. The price is currently baking in 17% growth.
EPS grows 9.6%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.6% | 51.14 |
| FY28 | 9.6% | 56.05 |
| FY29 | 9.6% | 61.43 |
| FY30 | 9.6% | 67.33 |
| FY31 | 9.6% | 73.79 |
| FY32 | 7.8% ·fade | 79.55 |
| FY33 | 6.0% ·fade | 84.32 |
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.