India's top-3 organized-sector wire & cable maker; exports to 60+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 |
| Reserves | 1.5k | 1.8k | 2.1k | 2.6k | 3.1k | 5.8k | 6.2k | 6.6k |
| Borrowings | 367 | 305 | 355 | 162 | 166 | 217 | 235 | 253 |
| Other Liabilities | 1.4k | 930 | 1.0k | 1.0k | 1.3k | 1.2k | 1.6k | 2.0k |
| Total Liabilities | 3.3k | 3.0k | 3.5k | 3.8k | 4.7k | 7.2k | 8.0k | 9.0k |
| AssetsFixed Assets | 554 | 537 | 531 | 567 | 770 | 993 | 1.1k | 1.7k |
| CWIP | 11 | 7 | 17 | 15 | 121 | 385 | 1.1k | 1.0k |
| Investments | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 |
| Other Assets | 2.7k | 2.5k | 3.0k | 3.2k | 3.8k | 5.9k | 5.8k | 6.3k |
| Total Assets | 3.3k | 3.0k | 3.5k | 3.8k | 4.7k | 7.2k | 8.0k | 9.0k |
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 (52.8×) and current (56.3×) 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 20.3% growth and a 53× exit, ₹4907 only delivers your return if you pay ₹5,244. The price is currently baking in 19% growth.
EPS grows 20.3%/yr for 5 years, then fades to 6% over 2, exits at 53×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.3% | 104.78 |
| FY28 | 20.3% | 126.05 |
| FY29 | 20.3% | 151.64 |
| FY30 | 20.3% | 182.42 |
| FY31 | 20.3% | 219.46 |
| FY32 | 13.2% ·fade | 248.31 |
| FY33 | 6.0% ·fade | 263.21 |
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.