Chennai-headquartered manufacturer of carbon rods, supplying battery makers from its Andhra Pradesh factory as part of the Panasonic group.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 109 | 123 | 132 | 139 | 152 | 167 | 174 | 183 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 6 | 6 | 6 | 5 | 6 | 6 | 9 | 6 |
| Total Liabilities | 119 | 134 | 143 | 149 | 162 | 178 | 187 | 194 |
| AssetsFixed Assets | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 112 | 128 | 137 | 144 | 158 | 173 | 183 | 189 |
| Total Assets | 119 | 134 | 143 | 149 | 162 | 178 | 187 | 194 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | 10 | 12 | 8 | 9 | 2 | 8 | 11 |
| Cash from Investing | -2 | -4 | -7 | -2 | -5 | 3 | -1 | -6 |
| Cash from Financing | -6 | -6 | -5 | -6 | -6 | -6 | -6 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 10 | 12 | 8 | 9 | 2 | 8 | 11 |
| 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 (5.6×) and current (5.5×) 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 6.9% growth and a 5× exit, ₹242 only delivers your return if you pay ₹131. The price is currently baking in 20% growth.
EPS grows 6.9%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.9% | 47.27 |
| FY28 | 6.9% | 50.53 |
| FY29 | 6.9% | 54.02 |
| FY30 | 6.9% | 57.75 |
| FY31 | 6.9% | 61.73 |
| FY32 | 6.5% ·fade | 65.71 |
| FY33 | 6.0% ·fade | 69.66 |
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.