Global specialty wire rope manufacturer serving oil & gas, mining, cranes, elevators and infrastructure in 75+ countries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 1.2k | 1.4k | 1.7k | 2.0k | 2.3k | 2.7k | 2.9k | 3.3k |
| Borrowings | 620 | 530 | 411 | 417 | 364 | 417 | 264 | 229 |
| Other Liabilities | 696 | 649 | 625 | 627 | 570 | 563 | 624 | 681 |
| Total Liabilities | 2.5k | 2.6k | 2.7k | 3.1k | 3.3k | 3.7k | 3.9k | 4.2k |
| AssetsFixed Assets | 956 | 932 | 913 | 952 | 1.2k | 1.4k | 1.5k | 1.6k |
| CWIP | 33 | 45 | 38 | 139 | 166 | 118 | 177 | 89 |
| Investments | 44 | 48 | 56 | 66 | 56 | 68 | 70 | 79 |
| Other Assets | 1.5k | 1.6k | 1.7k | 1.9k | 1.9k | 2.1k | 2.1k | 2.4k |
| Total Assets | 2.5k | 2.6k | 2.7k | 3.1k | 3.3k | 3.7k | 3.9k | 4.2k |
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 (25.9×) and current (28.6×) 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 10.1% growth and a 26× exit, ₹476 only delivers your return if you pay ₹301. The price is currently baking in 20% growth.
EPS grows 10.1%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.1% | 18.32 |
| FY28 | 10.1% | 20.17 |
| FY29 | 10.1% | 22.21 |
| FY30 | 10.1% | 24.45 |
| FY31 | 10.1% | 26.92 |
| FY32 | 8.0% ·fade | 29.09 |
| FY33 | 6.0% ·fade | 30.83 |
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.