India's largest lead-acid battery maker (Amaron); scaling lithium-ion cells & energy storage.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 |
| Reserves | 3.6k | 4.2k | 4.5k | 6.0k | 6.8k | 7.4k | 7.8k | 8.1k |
| Borrowings | 84 | 92 | 126 | 201 | 157 | 261 | 286 | 406 |
| Other Liabilities | 1.3k | 1.5k | 1.7k | 1.8k | 2.0k | 2.5k | 2.5k | 2.9k |
| Total Liabilities | 5.0k | 5.8k | 6.4k | 8.0k | 9.0k | 10.2k | 10.6k | 11.4k |
| AssetsFixed Assets | 1.8k | 2.5k | 2.5k | 3.7k | 3.8k | 4.0k | 3.9k | 4.7k |
| CWIP | 827 | 399 | 830 | 249 | 641 | 1.3k | 541 | 1.7k |
| Investments | 156 | 280 | 77 | 427 | 714 | 682 | 2.3k | 464 |
| Other Assets | 2.2k | 2.7k | 3.0k | 3.5k | 3.8k | 4.2k | 3.9k | 4.6k |
| Total Assets | 5.0k | 5.8k | 6.4k | 8.0k | 9.0k | 10.2k | 10.6k | 11.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 541 | 1.2k | 802 | 633 | 945 | 1.3k | 1.4k | 1.1k |
| Cash from Investing | -448 | -830 | -616 | -482 | -773 | -1.0k | -1.1k | -924 |
| Cash from Financing | -92 | -364 | -122 | -213 | -112 | -242 | -160 | -126 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | 477 | 306 | -126 | 435 | 397 | 159 | -220 |
| 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 (22.3×) and current (26.3×) 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 -5.6% growth and a 22× exit, ₹845 only delivers your return if you pay ₹212. The price is currently baking in 21% growth.
EPS grows -5.6%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.6% | 30.34 |
| FY28 | -5.6% | 28.64 |
| FY29 | -5.6% | 27.04 |
| FY30 | -5.6% | 25.52 |
| FY31 | -5.6% | 24.09 |
| FY32 | 0.2% ·fade | 24.14 |
| FY33 | 6.0% ·fade | 25.59 |
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.