Manufactures ramming mass, a refractory lining consumable for induction furnaces in steel & foundry plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 22 | 22 |
| Reserves | 19 | 95 | 109 |
| Borrowings | 7 | 0 | 6 |
| Other Liabilities | 13 | 5 | 8 |
| Total Liabilities | 56 | 121 | 145 |
| AssetsFixed Assets | 12 | 13 | 28 |
| CWIP | 0 | 7 | 11 |
| Investments | 0 | 0 | 7 |
| Other Assets | 44 | 101 | 99 |
| Total Assets | 56 | 121 | 145 |
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 (48.9×) and current (53.4×) 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 10% growth and a 49× exit, ₹708 only delivers your return if you pay ₹450. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 49×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.56 |
| FY28 | 10.0% | 16.02 |
| FY29 | 10.0% | 17.62 |
| FY30 | 10.0% | 19.38 |
| FY31 | 10.0% | 21.32 |
| FY32 | 8.0% ·fade | 23.03 |
| FY33 | 6.0% ·fade | 24.41 |
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.