Delhi-NCR auto-components manufacturer operating as a joint venture with U-Shin Ltd, Japan, supplying components into India's automotive OEM supply chain.
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 | 72 | 69 | 82 | 93 | 105 | 116 | 124 | 132 |
| Borrowings | 127 | 135 | 123 | 112 | 148 | 140 | 111 | 141 |
| Other Liabilities | 181 | 143 | 134 | 151 | 106 | 141 | 183 | 147 |
| Total Liabilities | 384 | 350 | 343 | 359 | 364 | 401 | 422 | 425 |
| AssetsFixed Assets | 180 | 171 | 173 | 175 | 180 | 167 | 134 | 131 |
| CWIP | 10 | 8 | 3 | 0 | 2 | 7 | 6 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 31 |
| Other Assets | 195 | 170 | 167 | 184 | 181 | 227 | 250 | 256 |
| Total Assets | 384 | 350 | 343 | 359 | 364 | 401 | 422 | 425 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 43 | 66 | 14 | 28 | 22 | -16 | 20 | 11 |
| Cash from Investing | -24 | -29 | 3 | 2 | 3 | -5 | 5 | 2 |
| Cash from Financing | -18 | -40 | -16 | -30 | -26 | 21 | -25 | -14 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 30 | 5 | 17 | 10 | -13 | 24 | 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 (20.1×) and current (18.8×) 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 10.1% growth and a 19× exit, ₹862 only delivers your return if you pay ₹609. The price is currently baking in 17% growth.
EPS grows 10.1%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.1% | 50.62 |
| FY28 | 10.1% | 55.74 |
| FY29 | 10.1% | 61.37 |
| FY30 | 10.1% | 67.56 |
| FY31 | 10.1% | 74.39 |
| FY32 | 8.0% ·fade | 80.38 |
| FY33 | 6.0% ·fade | 85.20 |
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.