Manufactures enamelled copper winding wires (MILAN brand) for motors and transformers, from Silvassa and Palej plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 18 | 18 | 18 | 18 | 18 |
| Reserves | 271 | 304 | 353 | 432 | 489 | 558 | 643 | 754 |
| Borrowings | 31 | 22 | 22 | 16 | 99 | 62 | 128 | 293 |
| Other Liabilities | 230 | 448 | 491 | 462 | 457 | 616 | 789 | 1.2k |
| Total Liabilities | 544 | 786 | 879 | 928 | 1.1k | 1.3k | 1.6k | 2.2k |
| AssetsFixed Assets | 115 | 110 | 100 | 116 | 139 | 218 | 260 | 316 |
| CWIP | 4 | 2 | 6 | 10 | 19 | 30 | 72 | 183 |
| Investments | 1 | 28 | 9 | 5 | 52 | 56 | 97 | 177 |
| Other Assets | 423 | 646 | 764 | 797 | 851 | 950 | 1.1k | 1.6k |
| Total Assets | 544 | 786 | 879 | 928 | 1.1k | 1.3k | 1.6k | 2.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 59 | 48 | 61 | 43 | 77 | 60 | 168 | 273 |
| Cash from Investing | -47 | -13 | -35 | 8 | 10 | -94 | -99 | -397 |
| Cash from Financing | -40 | -31 | -31 | -38 | -53 | 28 | -103 | 199 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 36 | 52 | 32 | 43 | 11 | 72 | -21 |
| 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 (32.1×) and current (47.7×) 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 37.5% growth and a 32× exit, ₹408 only delivers your return if you pay ₹653. The price is currently baking in 26% growth.
EPS grows 37.5%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 37.5% | 11.77 |
| FY28 | 37.5% | 16.18 |
| FY29 | 37.5% | 22.25 |
| FY30 | 37.5% | 30.60 |
| FY31 | 37.5% | 42.07 |
| FY32 | 21.8% ·fade | 51.22 |
| FY33 | 6.0% ·fade | 54.30 |
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.