70-year-old Indian wire & cable manufacturer serving power, railways, telecom, defence and export markets.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 37 | 39 | 39 | 39 | 61 | 61 | 61 | 61 |
| Reserves | 145 | 154 | 163 | 256 | 565 | 656 | 688 | 717 |
| Borrowings | 210 | 202 | 187 | 160 | 103 | 31 | 102 | 123 |
| Other Liabilities | 120 | 76 | 93 | 49 | 93 | 155 | 156 | 228 |
| Total Liabilities | 512 | 471 | 481 | 504 | 821 | 903 | 1.0k | 1.1k |
| AssetsFixed Assets | 145 | 142 | 135 | 128 | 168 | 218 | 237 | 260 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 4 | 6 | 0 |
| Investments | 0 | 0 | 0 | 10 | 58 | 2 | 0 | 0 |
| Other Assets | 367 | 329 | 346 | 366 | 594 | 679 | 765 | 868 |
| Total Assets | 512 | 471 | 481 | 504 | 821 | 903 | 1.0k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -18 | 14 | 14 | 15 | 11 | -101 | 102 | -42 |
| Cash from Investing | -8 | -6 | -3 | -1 | -16 | -96 | 1 | -48 |
| Cash from Financing | 25 | -8 | -5 | -19 | 22 | 183 | -85 | 72 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -28 | 6 | 9 | 12 | 3 | -152 | 43 | -95 |
| 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 (25.9×) and current (77.9×) 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 -15.7% growth and a 26× exit, ₹73 only delivers your return if you pay ₹4. The price is currently baking in 43% growth.
EPS grows -15.7%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -15.7% | 0.79 |
| FY28 | -15.7% | 0.67 |
| FY29 | -15.7% | 0.56 |
| FY30 | -15.7% | 0.47 |
| FY31 | -15.7% | 0.40 |
| FY32 | -4.9% ·fade | 0.38 |
| FY33 | 6.0% ·fade | 0.40 |
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.