Chennai-headquartered manufacturer of thinwall engine bearings, bushings and thrust washers for auto and industrial IC engines, with a Japanese joint venture in bearing materials.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 170 | 182 | 189 | 197 | 210 | 216 | 220 | 219 |
| Borrowings | 4 | 5 | 6 | 9 | 9 | 9 | 1 | 4 |
| Other Liabilities | 31 | 43 | 42 | 45 | 47 | 45 | 70 | 68 |
| Total Liabilities | 208 | 233 | 241 | 256 | 270 | 274 | 295 | 295 |
| AssetsFixed Assets | 49 | 64 | 65 | 75 | 76 | 79 | 79 | 82 |
| CWIP | 13 | 3 | 8 | 3 | 3 | 3 | 1 | 4 |
| Investments | 41 | 53 | 57 | 57 | 72 | 71 | 75 | 66 |
| Other Assets | 106 | 113 | 112 | 120 | 119 | 121 | 139 | 142 |
| Total Assets | 208 | 233 | 241 | 256 | 270 | 274 | 295 | 295 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 13 | 9 | 9 | 12 | 10 | 15 | 16 |
| Cash from Investing | -9 | -9 | -7 | -6 | -7 | -6 | -7 | -8 |
| Cash from Financing | -4 | -5 | -2 | -3 | -4 | -6 | -6 | -8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | -4 | -2 | -4 | 2 | 3 | 5 | 2 |
| 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 (22.9×) and current (21.3×) 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 5.7% growth and a 21× exit, ₹637 only delivers your return if you pay ₹349. The price is currently baking in 18% growth.
EPS grows 5.7%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.7% | 31.56 |
| FY28 | 5.7% | 33.36 |
| FY29 | 5.7% | 35.26 |
| FY30 | 5.7% | 37.27 |
| FY31 | 5.7% | 39.40 |
| FY32 | 5.8% ·fade | 41.70 |
| FY33 | 6.0% ·fade | 44.20 |
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.