New Delhi-based multi-product trading organisation dealing in aluminium goods, expanding across Northern India through its promoter trading network
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 4 | 1 | 3 | 6 | 8 | 10 | 11 |
| Borrowings | 1 | 2 | 1 | 2 | 0 | 1 | 11 |
| Other Liabilities | 11 | 21 | 3 | 2 | 2 | 10 | 10 |
| Total Liabilities | 26 | 39 | 22 | 24 | 24 | 36 | 46 |
| AssetsFixed Assets | 0 | 1 | 0 | 0 | 0 | 1 | 12 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 1 | 1 | 3 | 4 | 8 | 5 |
| Other Assets | 26 | 37 | 20 | 21 | 21 | 27 | 30 |
| Total Assets | 26 | 39 | 22 | 24 | 24 | 36 | 46 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 0 | 5 | 1 | 3 | -1 |
| Cash from Investing | -0 | -1 | -1 | -3 | 0 | -11 |
| Cash from Financing | -0 | 1 | -1 | -0 | -2 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -2 | -0 | 5 | 0 | 2 | -12 |
| 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 (54.1×) and current (21.1×) 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 36.3% growth and a 21× exit, ₹7 only delivers your return if you pay ₹15. The price is currently baking in 18% growth.
EPS grows 36.3%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.3% | 0.42 |
| FY28 | 36.3% | 0.58 |
| FY29 | 36.3% | 0.78 |
| FY30 | 36.3% | 1.07 |
| FY31 | 36.3% | 1.46 |
| FY32 | 21.1% ·fade | 1.77 |
| FY33 | 6.0% ·fade | 1.87 |
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.