Delhi-NCR-based authorised Maruti Suzuki dealer running Arena, Nexa, True Value and commercial-vehicle showrooms and workshops across Delhi, Haryana and Himachal Pradesh.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 |
| Reserves | 336 | 359 | 362 | 380 |
| Borrowings | 323 | 408 | 456 | 421 |
| Other Liabilities | 27 | 42 | 57 | 51 |
| Total Liabilities | 693 | 815 | 881 | 859 |
| AssetsFixed Assets | 243 | 299 | 297 | 312 |
| CWIP | 2 | 0 | 0 | 2 |
| Investments | 60 | 63 | 63 | 63 |
| Other Assets | 388 | 453 | 521 | 481 |
| Total Assets | 693 | 815 | 881 | 859 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -18 | 54 | 80 |
| Cash from Investing | -54 | -36 | -36 |
| Cash from Financing | 61 | 20 | -48 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -89 | 6 | 59 |
| 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 (12.6×) and current (10.9×) 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 -4.3% growth and a 11× exit, ₹364 only delivers your return if you pay ₹119. The price is currently baking in 17% growth.
EPS grows -4.3%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -4.3% | 32.01 |
| FY28 | -4.3% | 30.64 |
| FY29 | -4.3% | 29.32 |
| FY30 | -4.3% | 28.06 |
| FY31 | -4.3% | 26.85 |
| FY32 | 0.9% ·fade | 27.08 |
| FY33 | 6.0% ·fade | 28.70 |
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.