Jaipur-based Gurnani Group manufacturer of wires & cables, electrical accessories and switchgear (MCB, modular switches), fans, pumps and CFL/LED lighting under the Veto and Vyoma brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 159 | 175 | 194 | 214 | 227 | 247 | 257 | 271 |
| Borrowings | 26 | 35 | 47 | 43 | 23 | 23 | 16 | 21 |
| Other Liabilities | 16 | 45 | 49 | 45 | 37 | 43 | 59 | 87 |
| Total Liabilities | 220 | 274 | 309 | 321 | 306 | 332 | 352 | 398 |
| AssetsFixed Assets | 40 | 44 | 43 | 40 | 41 | 51 | 50 | 49 |
| CWIP | 3 | 2 | 3 | 7 | 9 | 11 | 12 | 13 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 177 | 227 | 263 | 274 | 256 | 270 | 289 | 336 |
| Total Assets | 220 | 274 | 309 | 321 | 306 | 332 | 352 | 398 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | 31 | 7 | -8 | 18 | 28 | 15 | 10 |
| Cash from Investing | -2 | -11 | -7 | 0 | -2 | -8 | -18 | -4 |
| Cash from Financing | 3 | -19 | -3 | 4 | -10 | -27 | -3 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 18 | 4 | -9 | 13 | 22 | -5 | 6 |
| 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 (12.6×) and current (9.9×) 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 11.9% growth and a 10× exit, ₹130 only delivers your return if you pay ₹100. The price is currently baking in 17% growth.
EPS grows 11.9%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.9% | 14.71 |
| FY28 | 11.9% | 16.47 |
| FY29 | 11.9% | 18.43 |
| FY30 | 11.9% | 20.62 |
| FY31 | 11.9% | 23.07 |
| FY32 | 8.9% ·fade | 25.14 |
| FY33 | 6.0% ·fade | 26.64 |
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.