Makes steel and alloy-steel castings via sand/shell molding for earthmoving, mining, rail, cement and defence OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 108 | 119 | 146 | 205 | 260 | 316 | 350 | 385 |
| Borrowings | 45 | 23 | 63 | 24 | 0 | 0 | 0 | 0 |
| Other Liabilities | 35 | 40 | 57 | 66 | 54 | 63 | 51 | 65 |
| Total Liabilities | 197 | 192 | 276 | 305 | 324 | 389 | 411 | 460 |
| AssetsFixed Assets | 107 | 98 | 109 | 142 | 138 | 142 | 151 | 158 |
| CWIP | 0 | 1 | 5 | 0 | 0 | 2 | 6 | 1 |
| Investments | 0 | 0 | 0 | 10 | 21 | 37 | 38 | 79 |
| Other Assets | 90 | 93 | 162 | 153 | 164 | 209 | 216 | 222 |
| Total Assets | 197 | 192 | 276 | 305 | 324 | 389 | 411 | 460 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 54 | 34 | 29 | 0 | 107 | 82 | 75 | 86 |
| Cash from Investing | -7 | -6 | -4 | -33 | -53 | -38 | -59 | -67 |
| Cash from Financing | 2 | -25 | -14 | -25 | -54 | -45 | -16 | -18 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 47 | 28 | 25 | -33 | 63 | 68 | 57 | 55 |
| 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 (88.2×) and current (38.7×) 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 2.7% growth and a 39× exit, ₹293 only delivers your return if you pay ₹140. The price is currently baking in 17% growth.
EPS grows 2.7%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 2.7% | 7.78 |
| FY28 | 2.7% | 7.99 |
| FY29 | 2.7% | 8.21 |
| FY30 | 2.7% | 8.43 |
| FY31 | 2.7% | 8.66 |
| FY32 | 4.3% ·fade | 9.04 |
| FY33 | 6.0% ·fade | 9.58 |
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.