India's largest manganese ore miner; runs 10 mines plus EMD & ferro-manganese plants in MP and Maharashtra.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 237 | 237 | 203 | 203 | 203 | 203 | 203 | 203 |
| Reserves | 2.5k | 2.6k | 1.9k | 2.0k | 2.3k | 2.4k | 2.5k | 2.5k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 560 | 570 | 438 | 448 | 436 | 574 | 602 | 496 |
| Total Liabilities | 3.3k | 3.4k | 2.6k | 2.7k | 2.9k | 3.2k | 3.3k | 3.2k |
| AssetsFixed Assets | 585 | 663 | 676 | 852 | 926 | 920 | 956 | 1.1k |
| CWIP | 257 | 203 | 314 | 271 | 357 | 507 | 495 | 483 |
| Investments | 194 | 331 | 232 | 151 | 128 | 78 | 180 | 24 |
| Other Assets | 2.2k | 2.2k | 1.4k | 1.4k | 1.5k | 1.7k | 1.7k | 1.6k |
| Total Assets | 3.3k | 3.4k | 2.6k | 2.7k | 2.9k | 3.2k | 3.3k | 3.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 424 | 58 | 291 | 360 | 212 | 253 | 434 | 157 |
| Cash from Investing | -254 | 687 | -360 | 693 | -102 | -141 | -338 | -14 |
| Cash from Financing | -173 | -562 | -131 | -1.0k | -122 | -85 | -134 | -141 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 215 | -142 | 154 | 130 | -37 | -63 | 112 | -140 |
| 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 (20.4×) and current (22.4×) 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 2.2% growth and a 20× exit, ₹294 only delivers your return if you pay ₹122. The price is currently baking in 20% growth.
EPS grows 2.2%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 2.2% | 13.43 |
| FY28 | 2.2% | 13.72 |
| FY29 | 2.2% | 14.03 |
| FY30 | 2.2% | 14.34 |
| FY31 | 2.2% | 14.65 |
| FY32 | 4.1% ·fade | 15.25 |
| FY33 | 6.0% ·fade | 16.17 |
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.