Haridwar-based HT/LT & building-wire cable maker using E-Beam tech; 1,200+ dealers, 24+ states.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 17 | 23 | 23 | 23 | 24 | 24 | 24 |
| Reserves | 19 | 25 | 47 | 57 | 84 | 165 | 201 | 265 |
| Borrowings | 45 | 49 | 57 | 76 | 140 | 175 | 243 | 214 |
| Other Liabilities | 51 | 40 | 66 | 91 | 198 | 281 | 342 | 521 |
| Total Liabilities | 131 | 131 | 193 | 246 | 445 | 646 | 810 | 1.0k |
| AssetsFixed Assets | 10 | 20 | 18 | 55 | 97 | 139 | 151 | 195 |
| CWIP | 10 | 1 | 3 | 15 | 26 | 24 | 39 | 36 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 110 | 110 | 172 | 176 | 322 | 483 | 620 | 793 |
| Total Assets | 131 | 131 | 193 | 246 | 445 | 646 | 810 | 1.0k |
| Line item | FY17 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 10 | 2 | -3 | 34 | 57 | 23 | 109 |
| Cash from Investing | -4 | -6 | -2 | -19 | -33 | -69 | -61 | -97 |
| Cash from Financing | 0 | -3 | -1 | 23 | 0 | 12 | 40 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 3 | 0 | -6 | -18 | -5 | -35 | 17 |
| 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 (43.3×) and current (171.1×) 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 43× exit, ₹1600 only delivers your return if you pay ₹279. The price is currently baking in 51% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.29 |
| FY28 | 10.0% | 11.31 |
| FY29 | 10.0% | 12.44 |
| FY30 | 10.0% | 13.69 |
| FY31 | 10.0% | 15.06 |
| FY32 | 8.0% ·fade | 16.26 |
| FY33 | 6.0% ·fade | 17.24 |
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.