Nagpur-registered iron and steel manufacturer with production works at Bhandara, Maharashtra.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 |
| Reserves | 1.2k | 1.3k | 1.6k | 3.1k | 5.0k | 8.6k | 8.4k | 8.7k |
| Borrowings | 382 | 264 | 582 | 605 | 722 | 620 | 580 | 520 |
| Other Liabilities | 636 | 587 | 754 | 989 | 1.1k | 1.8k | 1.8k | 1.9k |
| Total Liabilities | 2.4k | 2.4k | 3.1k | 4.9k | 7.0k | 11.2k | 10.9k | 11.3k |
| AssetsFixed Assets | 1.1k | 1.2k | 1.3k | 1.6k | 1.5k | 1.5k | 1.4k | 1.6k |
| CWIP | 210 | 150 | 350 | 170 | 258 | 274 | 372 | 201 |
| Investments | 14 | 14 | 14 | 1.7k | 3.6k | 7.8k | 7.4k | 7.7k |
| Other Assets | 1.0k | 1.0k | 1.5k | 1.4k | 1.6k | 1.6k | 1.7k | 1.8k |
| Total Assets | 2.4k | 2.4k | 3.1k | 4.9k | 7.0k | 11.2k | 10.9k | 11.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 177 | 208 | 223 | 43 | 278 | 244 | 187 | 390 |
| Cash from Investing | -142 | -126 | -60 | -335 | -219 | -83 | -87 | -122 |
| Cash from Financing | -38 | -79 | -151 | 289 | -63 | 21 | -193 | -188 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 45 | 67 | 170 | -295 | 109 | 119 | 107 | 262 |
| 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 (26.2×) and current (32.2×) 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 10% growth and a 26× exit, ₹359 only delivers your return if you pay ₹201. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.24 |
| FY28 | 10.0% | 13.47 |
| FY29 | 10.0% | 14.81 |
| FY30 | 10.0% | 16.30 |
| FY31 | 10.0% | 17.92 |
| FY32 | 8.0% ·fade | 19.36 |
| FY33 | 6.0% ·fade | 20.52 |
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.