Hyderabad-based manufacturer of galvanized steel wire, steel nails, and stainless-steel nuts & bolts, operating four plants in Telangana's Medak district.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 30 | 35 | 42 | 63 | 99 | 134 | 150 | 161 |
| Borrowings | 55 | 87 | 109 | 92 | 73 | 111 | 120 | 144 |
| Other Liabilities | 13 | 9 | 40 | 53 | 50 | 32 | 36 | 34 |
| Total Liabilities | 108 | 141 | 200 | 219 | 232 | 288 | 316 | 350 |
| AssetsFixed Assets | 38 | 45 | 46 | 60 | 73 | 110 | 115 | 118 |
| CWIP | 2 | 0 | 0 | 1 | 4 | 12 | 31 | 42 |
| Investments | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 |
| Other Assets | 69 | 97 | 155 | 156 | 153 | 163 | 167 | 186 |
| Total Assets | 108 | 141 | 200 | 219 | 232 | 288 | 316 | 350 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 17 | 13 | -16 | -8 | 53 | 62 | 31 | 21 |
| Cash from Investing | -5 | -2 | -7 | 1 | -21 | -19 | -49 | -48 |
| Cash from Financing | -12 | -13 | 22 | 12 | -34 | -41 | 18 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 8 | -24 | -13 | 34 | 40 | -22 | -27 |
| 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 (23.7×) and current (8.9×) 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 7.2% growth and a 9× exit, ₹26 only delivers your return if you pay ₹16. The price is currently baking in 17% growth.
EPS grows 7.2%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.2% | 3.10 |
| FY28 | 7.2% | 3.32 |
| FY29 | 7.2% | 3.56 |
| FY30 | 7.2% | 3.82 |
| FY31 | 7.2% | 4.09 |
| FY32 | 6.6% ·fade | 4.36 |
| FY33 | 6.0% ·fade | 4.62 |
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.