Ratlam (Madhya Pradesh) manufacturer of LRPC steel strands, post-tensioning anchorage systems, HDPE ducts, aluminium conductors and wires for infrastructure construction.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 16 | 22 | 22 | 22 |
| Reserves | 18 | 25 | 33 | 29 | 88 | 92 | 100 |
| Borrowings | 79 | 91 | 107 | 63 | 17 | 3 | 23 |
| Other Liabilities | 8 | 8 | 8 | 11 | 10 | 15 | 9 |
| Total Liabilities | 108 | 128 | 151 | 120 | 136 | 131 | 153 |
| AssetsFixed Assets | 28 | 25 | 32 | 41 | 42 | 40 | 38 |
| CWIP | 0 | 10 | 5 | 0 | 0 | 1 | 1 |
| Investments | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Other Assets | 80 | 93 | 113 | 76 | 94 | 90 | 113 |
| Total Assets | 108 | 128 | 151 | 120 | 136 | 131 | 153 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 6 | 2 | 62 | 7 | 20 |
| Cash from Investing | -2 | -10 | -6 | -10 | -10 | -24 |
| Cash from Financing | -1 | 4 | 6 | -52 | 4 | 5 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -1 | -6 | -7 | 48 | 0 | 18 |
| 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 (8.6×) and current (9.2×) 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 10% growth and a 9× exit, ₹98 only delivers your return if you pay ₹67. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.78 |
| FY28 | 10.0% | 12.96 |
| FY29 | 10.0% | 14.26 |
| FY30 | 10.0% | 15.68 |
| FY31 | 10.0% | 17.25 |
| FY32 | 8.0% ·fade | 18.63 |
| FY33 | 6.0% ·fade | 19.75 |
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.