Ahmedabad-headquartered manufacturer of taper roller and cylindrical roller bearings, producing at a single SPM-equipped plant in Rajkot, Gujarat, with One Star Export House status.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 34 | 42 | 55 | 71 | 90 | 104 | 104 | 107 |
| Borrowings | 3 | 3 | 3 | 4 | 16 | 29 | 27 | 18 |
| Other Liabilities | 6 | 11 | 13 | 18 | 17 | 13 | 11 | 11 |
| Total Liabilities | 47 | 60 | 75 | 97 | 126 | 150 | 145 | 140 |
| AssetsFixed Assets | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 11 |
| CWIP | 0 | 0 | 0 | 12 | 26 | 31 | 31 | 31 |
| Investments | 5 | 8 | 8 | 20 | 26 | 32 | 36 | 35 |
| Other Assets | 33 | 40 | 54 | 54 | 63 | 75 | 65 | 63 |
| Total Assets | 47 | 60 | 75 | 97 | 126 | 150 | 145 | 140 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 14 | 7 | 2 | 24 | 5 | -2 | 20 |
| Cash from Investing | -1 | -8 | -7 | -2 | -25 | -16 | -10 | -7 |
| Cash from Financing | 3 | -7 | 1 | 0 | 0 | 11 | 12 | -13 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | 11 | 1 | 0 | 11 | -10 | -8 | 15 |
| 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 (24.1×) and current (55.9×) 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 -40.8% growth and a 24× exit, ₹582 only delivers your return if you pay ₹6. The price is currently baking in 37% growth.
EPS grows -40.8%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -40.8% | 6.16 |
| FY28 | -40.8% | 3.65 |
| FY29 | -40.8% | 2.16 |
| FY30 | -40.8% | 1.28 |
| FY31 | -40.8% | 0.76 |
| FY32 | -17.4% ·fade | 0.63 |
| FY33 | 6.0% ·fade | 0.66 |
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.