World's largest steel drum closure maker; also makes scaffolding, formwork, textiles & engineering design.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 828 | 928 | 1.1k | 1.2k | 1.3k | 1.4k | 1.9k | 1.6k |
| Borrowings | 527 | 343 | 368 | 522 | 392 | 491 | 823 | 360 |
| Other Liabilities | 185 | 185 | 232 | 236 | 275 | 295 | 382 | 281 |
| Total Liabilities | 1.6k | 1.5k | 1.8k | 1.9k | 2.0k | 2.2k | 3.1k | 2.3k |
| AssetsFixed Assets | 398 | 348 | 335 | 344 | 355 | 348 | 863 | 341 |
| CWIP | 16 | 7 | 17 | 38 | 10 | 8 | 33 | 5 |
| Investments | 276 | 319 | 390 | 301 | 544 | 605 | 462 | 590 |
| Other Assets | 874 | 806 | 1.0k | 1.3k | 1.1k | 1.3k | 1.7k | 1.3k |
| Total Assets | 1.6k | 1.5k | 1.8k | 1.9k | 2.0k | 2.2k | 3.1k | 2.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 24 | 186 | 230 | 99 | 75 | 285 | 346 | 162 |
| Cash from Investing | -94 | -155 | -14 | -112 | 45 | -192 | -210 | 28 |
| Cash from Financing | 77 | -18 | -210 | 15 | -51 | -157 | -91 | -201 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -72 | 17 | 219 | 56 | 0 | 267 | 323 | 125 |
| 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 (24.4×) and current (23.5×) 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 -3.8% growth and a 23× exit, ₹2538 only delivers your return if you pay ₹825. The price is currently baking in 18% growth.
EPS grows -3.8%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.8% | 103.93 |
| FY28 | -3.8% | 99.98 |
| FY29 | -3.8% | 96.19 |
| FY30 | -3.8% | 92.53 |
| FY31 | -3.8% | 89.01 |
| FY32 | 1.1% ·fade | 89.99 |
| FY33 | 6.0% ·fade | 95.39 |
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.