India's leading manufacturer of enamelled winding wires and strips, now expanding into copper tubes & pipes.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 22 | 22 | 22 | 23 | 47 |
| Reserves | 168 | 189 | 260 | 290 | 404 | 461 | 484 | 533 |
| Borrowings | 292 | 361 | 270 | 267 | 249 | 305 | 627 | 675 |
| Other Liabilities | 70 | 85 | 174 | 251 | 277 | 512 | 571 | 739 |
| Total Liabilities | 541 | 646 | 715 | 829 | 952 | 1.3k | 1.7k | 2.0k |
| AssetsFixed Assets | 167 | 158 | 151 | 147 | 214 | 404 | 431 | 639 |
| CWIP | 1 | 3 | 7 | 4 | 29 | 113 | 131 | 34 |
| Investments | 27 | 37 | 66 | 80 | 43 | 19 | 18 | 16 |
| Other Assets | 346 | 447 | 492 | 599 | 666 | 763 | 1.1k | 1.3k |
| Total Assets | 541 | 646 | 715 | 829 | 952 | 1.3k | 1.7k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 64 | -26 | 151 | 65 | 138 | 227 | -93 |
| Cash from Investing | -16 | -17 | -14 | -19 | -20 | -6 | -268 | -151 |
| Cash from Financing | 28 | -54 | 42 | -121 | -45 | -107 | 3 | 250 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -44 | 47 | -39 | 132 | 40 | 32 | -10 | -264 |
| 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 (55.1×) and current (35.2×) 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 32.4% growth and a 35× exit, ₹407 only delivers your return if you pay ₹782. The price is currently baking in 18% growth.
EPS grows 32.4%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 32.4% | 15.31 |
| FY28 | 32.4% | 20.26 |
| FY29 | 32.4% | 26.83 |
| FY30 | 32.4% | 35.52 |
| FY31 | 32.4% | 47.03 |
| FY32 | 19.2% ·fade | 56.06 |
| FY33 | 6.0% ·fade | 59.43 |
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.