Kolkata-based manufacturer of industrial steel, galvanized and aluminium wires supplying power transmission/distribution utilities and EPC contractors.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 53 | 53 | 53 | 53 |
| Reserves | 46 | 47 | 51 | 56 | 31 | 41 | 44 | 48 |
| Borrowings | 30 | 31 | 21 | 22 | 40 | 51 | 39 | 55 |
| Other Liabilities | 39 | 29 | 33 | 22 | 28 | 34 | 34 | 21 |
| Total Liabilities | 134 | 125 | 124 | 118 | 153 | 180 | 170 | 177 |
| AssetsFixed Assets | 19 | 17 | 18 | 16 | 25 | 29 | 27 | 28 |
| CWIP | 3 | 3 | 0 | 3 | 1 | 1 | 1 | 1 |
| Investments | 1 | 1 | 1 | 1 | 0 | 3 | 3 | 5 |
| Other Assets | 111 | 104 | 104 | 98 | 126 | 147 | 139 | 143 |
| Total Assets | 134 | 125 | 124 | 118 | 153 | 180 | 170 | 177 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 18 | 2 | 17 | -5 | 14 | 7 | 19 |
| Cash from Investing | 0 | -2 | 0 | -3 | 7 | -11 | -28 | -21 |
| Cash from Financing | 4 | -18 | -2 | -12 | -3 | 14 | 6 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | 17 | 2 | 16 | -8 | 5 | -8 | 16 |
| 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 (45.8×) and current (26.0×) 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 1.2% growth and a 26× exit, ₹6 only delivers your return if you pay ₹3. The price is currently baking in 18% growth.
EPS grows 1.2%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.2% | 0.23 |
| FY28 | 1.2% | 0.24 |
| FY29 | 1.2% | 0.24 |
| FY30 | 1.2% | 0.24 |
| FY31 | 1.2% | 0.24 |
| FY32 | 3.6% ·fade | 0.25 |
| FY33 | 6.0% ·fade | 0.27 |
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.