Makes steel pipes and LED lighting/appliances under Prakash Surya and Surya brands; India's #2 lighting brand.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 54 | 54 | 53 | 54 | 54 | 109 | 109 | 109 |
| Reserves | 1.2k | 1.3k | 1.5k | 1.8k | 2.1k | 2.4k | 2.4k | 2.5k |
| Borrowings | 1.1k | 732 | 593 | 418 | 16 | 16 | 124 | 80 |
| Other Liabilities | 641 | 842 | 974 | 776 | 739 | 752 | 816 | 832 |
| Total Liabilities | 3.0k | 2.9k | 3.1k | 3.1k | 2.9k | 3.2k | 3.4k | 3.5k |
| AssetsFixed Assets | 1.1k | 1.0k | 943 | 912 | 835 | 841 | 873 | 892 |
| CWIP | 15 | 10 | 53 | 8 | 17 | 57 | 16 | 30 |
| Investments | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Assets | 1.9k | 1.9k | 2.1k | 2.1k | 2.1k | 2.3k | 2.6k | 2.6k |
| Total Assets | 3.0k | 2.9k | 3.1k | 3.1k | 2.9k | 3.2k | 3.4k | 3.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 120 | 280 | 540 | 285 | 279 | 540 | 393 | 401 |
| Cash from Investing | -105 | -52 | -66 | -54 | -33 | -51 | -328 | -284 |
| Cash from Financing | -37 | -229 | -475 | -231 | -246 | -454 | -80 | -92 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | 232 | 474 | 231 | 246 | 489 | 253 | 250 |
| 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 (26.1×) and current (22.6×) 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 -8.5% growth and a 23× exit, ₹266 only delivers your return if you pay ₹68. The price is currently baking in 17% growth.
EPS grows -8.5%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.5% | 10.78 |
| FY28 | -8.5% | 9.86 |
| FY29 | -8.5% | 9.02 |
| FY30 | -8.5% | 8.26 |
| FY31 | -8.5% | 7.56 |
| FY32 | -1.2% ·fade | 7.46 |
| FY33 | 6.0% ·fade | 7.91 |
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.