Makes refractories and molten-metal flow-control products for steel, aluminium, cement and refinery plants.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| Reserves | 784 | 822 | 876 | 977 | 1.2k | 1.4k | 1.5k | 1.6k |
| Borrowings | 0 | 0 | 0 | 0 | 13 | 13 | 14 | 14 |
| Other Liabilities | 177 | 216 | 292 | 333 | 382 | 402 | 472 | 472 |
| Total Liabilities | 981 | 1.1k | 1.2k | 1.3k | 1.6k | 1.8k | 2.0k | 2.1k |
| AssetsFixed Assets | 124 | 120 | 116 | 194 | 316 | 434 | 601 | 622 |
| CWIP | 28 | 21 | 27 | 38 | 86 | 196 | 50 | 52 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 829 | 917 | 1.0k | 1.1k | 1.2k | 1.2k | 1.4k | 1.5k |
| Total Assets | 981 | 1.1k | 1.2k | 1.3k | 1.6k | 1.8k | 2.0k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 95 | 74 | 102 | 27 | 128 | 82 | 258 | 177 |
| Cash from Investing | -310 | 297 | -503 | -39 | -6 | -37 | -233 | -18 |
| Cash from Financing | -17 | -17 | -14 | -14 | -16 | -18 | -27 | -30 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 70 | 43 | 87 | -5 | 16 | -117 | 16 | 102 |
| 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 (305.7×) and current (40.4×) 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 20% growth and a 40× exit, ₹466 only delivers your return if you pay ₹518. The price is currently baking in 18% growth.
EPS grows 20%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.0% | 13.86 |
| FY28 | 20.0% | 16.63 |
| FY29 | 20.0% | 19.96 |
| FY30 | 20.0% | 23.95 |
| FY31 | 20.0% | 28.74 |
| FY32 | 13.0% ·fade | 32.48 |
| FY33 | 6.0% ·fade | 34.42 |
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.