Tier-One auto-components maker of sheet metal components, assemblies and sub-assemblies, supplying just-in-time/just-in-sequence to Tata Motors and other OEMs from plants in Maharashtra, Uttarakhand, Gujarat and Jharkhand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | -75 | -105 | -52 | -43 | -23 | -7 | 0 | 20 |
| Borrowings | 147 | 158 | 82 | 83 | 105 | 149 | 113 | 124 |
| Other Liabilities | 97 | 105 | 135 | 170 | 188 | 137 | 172 | 175 |
| Total Liabilities | 185 | 175 | 181 | 226 | 285 | 294 | 301 | 335 |
| AssetsFixed Assets | 99 | 84 | 90 | 93 | 115 | 118 | 111 | 102 |
| CWIP | 4 | 1 | 3 | 0 | 3 | 0 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 82 | 90 | 88 | 132 | 167 | 176 | 189 | 232 |
| Total Assets | 185 | 175 | 181 | 226 | 285 | 294 | 301 | 335 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -21 | 8 | 4 | 44 | 25 | 31 | -7 | 59 |
| Cash from Investing | -6 | 11 | 3 | 91 | -14 | -12 | -16 | -6 |
| Cash from Financing | 28 | -19 | -7 | -132 | -12 | -20 | 25 | -39 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -27 | 19 | 7 | 136 | 10 | 19 | -22 | 53 |
| 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 (51.4×) and current (27.8×) 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 51.5% growth and a 28× exit, ₹522 only delivers your return if you pay ₹2,157. The price is currently baking in 17% growth.
EPS grows 51.5%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 51.5% | 28.50 |
| FY28 | 51.5% | 43.17 |
| FY29 | 51.5% | 65.41 |
| FY30 | 51.5% | 99.09 |
| FY31 | 51.5% | 150.12 |
| FY32 | 28.7% ·fade | 193.29 |
| FY33 | 6.0% ·fade | 204.88 |
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.