Kolkata-headquartered industrial group whose Nigeria/Ghana subsidiaries make galvanized & pre-painted steel, aluminium coils and alloy ingots, metal closures and kraft paper, plus an India sponge-iron unit.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 946 | 943 | 1.0k | 1.1k | 537 | 559 | 620 | 710 |
| Borrowings | 14 | 52 | 114 | 58 | 74 | 26 | 38 | 30 |
| Other Liabilities | 155 | 164 | 198 | 211 | 97 | 116 | 83 | 109 |
| Total Liabilities | 1.1k | 1.2k | 1.4k | 1.4k | 722 | 714 | 754 | 862 |
| AssetsFixed Assets | 209 | 173 | 141 | 129 | 48 | 48 | 51 | 54 |
| CWIP | 4 | 3 | 4 | 3 | 0 | 6 | 16 | 51 |
| Investments | 238 | 583 | 630 | 671 | 426 | 111 | 223 | 175 |
| Other Assets | 677 | 413 | 598 | 591 | 248 | 549 | 465 | 582 |
| Total Assets | 1.1k | 1.2k | 1.4k | 1.4k | 722 | 714 | 754 | 862 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -5 | -37 | 279 | 140 | 53 | 135 | -275 | -11 |
| Cash from Investing | 13 | 178 | -359 | -45 | -5 | -250 | 322 | -85 |
| Cash from Financing | -33 | -97 | 33 | 32 | -91 | -16 | -68 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -18 | -40 | 273 | 137 | 42 | 136 | -287 | -54 |
| 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 (8.7×) and current (7.0×) 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 -21.6% growth and a 7× exit, ₹56 only delivers your return if you pay ₹6. The price is currently baking in 18% growth.
EPS grows -21.6%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -21.6% | 6.26 |
| FY28 | -21.6% | 4.91 |
| FY29 | -21.6% | 3.85 |
| FY30 | -21.6% | 3.02 |
| FY31 | -21.6% | 2.37 |
| FY32 | -7.8% ·fade | 2.18 |
| FY33 | 6.0% ·fade | 2.31 |
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.