Ludhiana special & alloy steelmaker making bars, rods and bright bars for auto OEMs; allied with Aichi Steel.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 40 | 41 | 41 | 41 | 81 | 82 | 96 | 97 |
| Reserves | 373 | 419 | 514 | 602 | 638 | 716 | 1.1k | 1.2k |
| Borrowings | 266 | 191 | 162 | 144 | 84 | 120 | 77 | 93 |
| Other Liabilities | 90 | 153 | 204 | 244 | 237 | 218 | 274 | 263 |
| Total Liabilities | 770 | 803 | 921 | 1.0k | 1.0k | 1.1k | 1.6k | 1.6k |
| AssetsFixed Assets | 310 | 283 | 289 | 294 | 325 | 309 | 472 | 585 |
| CWIP | 12 | 13 | 13 | 12 | 1 | 117 | 57 | 26 |
| Investments | 5 | 0 | 15 | 20 | 0 | 18 | 26 | 158 |
| Other Assets | 443 | 507 | 603 | 705 | 714 | 693 | 1.0k | 863 |
| Total Assets | 770 | 803 | 921 | 1.0k | 1.0k | 1.1k | 1.6k | 1.6k |
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 (20.0×) and current (20.1×) 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 7.1% growth and a 20× exit, ₹298 only delivers your return if you pay ₹177. The price is currently baking in 18% growth.
EPS grows 7.1%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.1% | 15.88 |
| FY28 | 7.1% | 17.01 |
| FY29 | 7.1% | 18.22 |
| FY30 | 7.1% | 19.51 |
| FY31 | 7.1% | 20.90 |
| FY32 | 6.6% ·fade | 22.27 |
| FY33 | 6.0% ·fade | 23.60 |
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.