Chennai-based manufacturer of steel strapping, seals and strapping tools that also runs on-site packaging contract services for steel and industrial producers.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 5 | 9 | 12 | 14 | 14 | 15 |
| Reserves | -2 | -4 | -3 | 2 | 27 | 88 | 95 | 112 |
| Borrowings | 8 | 13 | 9 | 12 | 19 | 33 | 83 | 78 |
| Other Liabilities | 0 | 1 | 4 | 12 | 21 | 25 | 32 | 67 |
| Total Liabilities | 9 | 13 | 15 | 35 | 79 | 160 | 224 | 272 |
| AssetsFixed Assets | 6 | 6 | 4 | 4 | 5 | 29 | 50 | 49 |
| CWIP | 0 | 0 | 1 | 5 | 20 | 6 | 20 | 88 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 |
| Other Assets | 4 | 7 | 10 | 26 | 53 | 125 | 150 | 131 |
| Total Assets | 9 | 13 | 15 | 35 | 79 | 160 | 224 | 272 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | -1 | 0 | 11 | -1 | -20 | 44 |
| Cash from Investing | -3 | -3 | -1 | -5 | -20 | -42 | -93 |
| Cash from Financing | 3 | 4 | 1 | -6 | 22 | 62 | 52 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | -4 | -1 | 7 | -19 | -35 | -67 |
| 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 (10.8×) and current (10.8×) 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 11× exit, ₹176 only delivers your return if you pay ₹124. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 17.89 |
| FY28 | 10.0% | 19.67 |
| FY29 | 10.0% | 21.64 |
| FY30 | 10.0% | 23.81 |
| FY31 | 10.0% | 26.19 |
| FY32 | 8.0% ·fade | 28.28 |
| FY33 | 6.0% ·fade | 29.98 |
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.