Indian manufacturer of specialized magnet winding wires for power transformers, motors and EVs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 28 | 28 | 34 |
| Reserves | 136 | 165 | 188 | 225 | 270 | 322 | 774 |
| Borrowings | 86 | 146 | 129 | 214 | 366 | 489 | 321 |
| Other Liabilities | 47 | 52 | 36 | 38 | 80 | 98 | 193 |
| Total Liabilities | 274 | 369 | 359 | 483 | 745 | 938 | 1.3k |
| AssetsFixed Assets | 87 | 88 | 107 | 140 | 133 | 290 | 313 |
| CWIP | 1 | 11 | 9 | 7 | 108 | 1 | 52 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 186 | 270 | 242 | 336 | 504 | 647 | 958 |
| Total Assets | 274 | 369 | 359 | 483 | 745 | 938 | 1.3k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | -44 | 62 | -17 | -10 | -65 |
| Cash from Investing | -1 | -13 | -20 | -39 | -118 | -179 |
| Cash from Financing | 6 | 51 | -41 | 67 | 123 | 306 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 5 | -44 | 40 | -57 | -130 | -228 |
| 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 (23.6×) and current (50.1×) 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 24× exit, ₹888 only delivers your return if you pay ₹295. The price is currently baking in 34% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.51 |
| FY28 | 10.0% | 21.47 |
| FY29 | 10.0% | 23.61 |
| FY30 | 10.0% | 25.97 |
| FY31 | 10.0% | 28.57 |
| FY32 | 8.0% ·fade | 30.86 |
| FY33 | 6.0% ·fade | 32.71 |
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.