Manufactures copper & aluminium winding wires and conductors; India's 4th-largest player in this category.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 16 | 16 | 21 |
| Reserves | 74 | 96 | 122 | 150 | 173 | 459 |
| Borrowings | 121 | 97 | 110 | 146 | 187 | 85 |
| Other Liabilities | 12 | 12 | 13 | 19 | 24 | 40 |
| Total Liabilities | 211 | 209 | 248 | 331 | 400 | 606 |
| AssetsFixed Assets | 32 | 38 | 40 | 41 | 45 | 71 |
| CWIP | 0 | 0 | 0 | 3 | 24 | 72 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 178 | 171 | 208 | 287 | 331 | 462 |
| Total Assets | 211 | 209 | 248 | 331 | 400 | 606 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -16 | 38 | 2 | -17 | -9 |
| Cash from Investing | -8 | -6 | -4 | -8 | -148 |
| Cash from Financing | 24 | -32 | 2 | 25 | 182 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -22 | 29 | -2 | -24 | -111 |
| 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 (16.7×) and current (28.9×) 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 10% growth and a 17× exit, ₹89 only delivers your return if you pay ₹36. The price is currently baking in 29% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.37 |
| FY28 | 10.0% | 3.70 |
| FY29 | 10.0% | 4.07 |
| FY30 | 10.0% | 4.48 |
| FY31 | 10.0% | 4.93 |
| FY32 | 8.0% ·fade | 5.32 |
| FY33 | 6.0% ·fade | 5.64 |
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.