Chhattisgarh steelmaker converting iron ore into ERW/GI pipes, GP coils and stainless-steel products.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | — | 241 | 295 | 295 |
| Reserves | — | — | 254 | 683 | 759 |
| Borrowings | — | — | 507 | 190 | 373 |
| Other Liabilities | — | — | 403 | 354 | 639 |
| Total Liabilities | — | — | 1.4k | 1.5k | 2.1k |
| AssetsFixed Assets | — | — | 750 | 731 | 732 |
| CWIP | — | — | 86 | 114 | 192 |
| Investments | — | — | 0 | 0 | 100 |
| Other Assets | — | — | 569 | 676 | 1.0k |
| Total Assets | — | — | 1.4k | 1.5k | 2.1k |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | 126 | 212 |
| Cash from Investing | — | — | -233 | -396 |
| Cash from Financing | — | — | 105 | 241 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | — | — | -100 | -75 |
| 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 (24.0×) 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 24× exit, ₹116 only delivers your return if you pay ₹80. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 5.31 |
| FY28 | 10.0% | 5.84 |
| FY29 | 10.0% | 6.43 |
| FY30 | 10.0% | 7.07 |
| FY31 | 10.0% | 7.78 |
| FY32 | 8.0% ·fade | 8.40 |
| FY33 | 6.0% ·fade | 8.91 |
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.