Hisar (Haryana)-based metal processor running rolling mills, bright-annealing furnaces and slitting lines at a single manufacturing works.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 22 | 27 | 38 | 49 | 55 | 57 | 59 | 60 |
| Borrowings | 63 | 62 | 65 | 68 | 81 | 70 | 68 | 87 |
| Other Liabilities | 10 | 42 | 28 | 22 | 29 | 32 | 16 | 11 |
| Total Liabilities | 100 | 136 | 137 | 145 | 170 | 166 | 148 | 164 |
| AssetsFixed Assets | 22 | 21 | 19 | 19 | 27 | 31 | 28 | 33 |
| CWIP | 0 | 0 | 0 | 6 | 3 | 3 | 4 | 1 |
| Investments | 0 | 1 | 1 | 2 | 0 | 0 | 1 | 1 |
| Other Assets | 78 | 114 | 116 | 119 | 140 | 132 | 115 | 128 |
| Total Assets | 100 | 136 | 137 | 145 | 170 | 166 | 148 | 164 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 4 | 9 | 6 | 15 | 10 | 13 | 11 |
| Cash from Investing | -3 | -1 | -2 | 1 | -8 | -5 | -6 | -4 |
| Cash from Financing | -8 | -6 | -7 | -6 | -7 | -5 | -8 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 3 | 8 | 7 | 8 | 4 | 7 | 6 |
| 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 (25.9×) and current (27.0×) 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 -29.9% growth and a 26× exit, ₹147 only delivers your return if you pay ₹8. The price is currently baking in 18% growth.
EPS grows -29.9%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -29.9% | 3.83 |
| FY28 | -29.9% | 2.68 |
| FY29 | -29.9% | 1.88 |
| FY30 | -29.9% | 1.32 |
| FY31 | -29.9% | 0.92 |
| FY32 | -11.9% ·fade | 0.81 |
| FY33 | 6.0% ·fade | 0.86 |
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.