Pune-based integrated aluminium alloy casting manufacturer making cylinder heads, housings, battery trays and other precision components for automotive OEMs and select non-auto sectors.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 308 | 310 | 441 | 480 | 547 | 585 | 608 | 620 |
| Borrowings | 357 | 354 | 265 | 301 | 331 | 366 | 351 | 354 |
| Other Liabilities | 230 | 236 | 295 | 299 | 344 | 336 | 358 | 459 |
| Total Liabilities | 901 | 907 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.4k |
| AssetsFixed Assets | 370 | 366 | 388 | 408 | 475 | 525 | 573 | 589 |
| CWIP | 23 | 28 | 26 | 25 | 22 | 64 | 33 | 58 |
| Investments | 0 | 0 | 0 | 3 | 3 | 5 | 5 | 5 |
| Other Assets | 508 | 513 | 594 | 652 | 731 | 702 | 714 | 790 |
| Total Assets | 901 | 907 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 102 | 57 | 112 | 77 | 87 | 158 | 204 | 239 |
| Cash from Investing | -96 | -68 | -47 | -72 | -82 | -107 | -182 | -143 |
| Cash from Financing | -7 | 6 | -55 | -9 | -4 | -51 | -22 | -90 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | -13 | 63 | 3 | 2 | 48 | 22 | 93 |
| 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 (27.8×) and current (30.9×) 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 -12.3% growth and a 28× exit, ₹651 only delivers your return if you pay ₹118. The price is currently baking in 20% growth.
EPS grows -12.3%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.3% | 18.49 |
| FY28 | -12.3% | 16.21 |
| FY29 | -12.3% | 14.22 |
| FY30 | -12.3% | 12.47 |
| FY31 | -12.3% | 10.94 |
| FY32 | -3.2% ·fade | 10.59 |
| FY33 | 6.0% ·fade | 11.23 |
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.