Manufactures power cables (1.1kV-400kV EHV) and capacitor/power-quality gear at Satna and Goa plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| Reserves | 955 | 1.1k | 1.3k | 1.5k | 1.7k | 1.7k | 1.8k | 1.9k |
| Borrowings | 621 | 609 | 694 | 657 | 771 | 849 | 1.0k | 1.2k |
| Other Liabilities | 571 | 606 | 770 | 657 | 774 | 799 | 1.0k | 1.3k |
| Total Liabilities | 2.2k | 2.4k | 2.8k | 2.8k | 3.3k | 3.4k | 3.9k | 4.3k |
| AssetsFixed Assets | 172 | 187 | 167 | 161 | 200 | 255 | 329 | 417 |
| CWIP | 17 | 0 | 2 | 11 | 0 | 35 | 58 | 137 |
| Investments | 847 | 1.0k | 1.2k | 1.4k | 1.7k | 1.6k | 1.7k | 1.7k |
| Other Assets | 1.1k | 1.1k | 1.4k | 1.3k | 1.5k | 1.5k | 1.9k | 2.1k |
| Total Assets | 2.2k | 2.4k | 2.8k | 2.8k | 3.3k | 3.4k | 3.9k | 4.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -59 | 38 | 90 | -12 | 143 | 33 | 176 | 63 |
| Cash from Investing | -27 | -42 | -16 | -7 | -15 | -50 | -141 | -257 |
| Cash from Financing | 84 | 4 | -72 | 16 | -127 | 18 | -31 | 192 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -97 | -16 | 65 | -33 | 115 | -27 | 13 | -206 |
| 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 (17.8×) and current (24.8×) 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 11.4% growth and a 18× exit, ₹1167 only delivers your return if you pay ₹629. The price is currently baking in 25% growth.
EPS grows 11.4%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.4% | 52.37 |
| FY28 | 11.4% | 58.34 |
| FY29 | 11.4% | 64.99 |
| FY30 | 11.4% | 72.40 |
| FY31 | 11.4% | 80.65 |
| FY32 | 8.7% ·fade | 87.67 |
| FY33 | 6.0% ·fade | 92.93 |
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.