Makes engine cooling & sealing systems (radiators, gaskets) for auto OEMs/aftermarket; owns Europe's NRF.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 29 | 29 | 29 |
| Reserves | 696 | 814 | 967 | 987 | 1.0k | 1.3k | 1.6k | 1.7k |
| Borrowings | 92 | 14 | 115 | 418 | 423 | 573 | 729 | 614 |
| Other Liabilities | 287 | 344 | 405 | 435 | 508 | 868 | 714 | 760 |
| Total Liabilities | 1.1k | 1.2k | 1.5k | 1.9k | 2.0k | 2.7k | 3.1k | 3.1k |
| AssetsFixed Assets | 193 | 190 | 297 | 359 | 454 | 516 | 484 | 472 |
| CWIP | 3 | 1 | 15 | 18 | 10 | 5 | 16 | 11 |
| Investments | 9 | 1 | 1 | 0 | 0 | 38 | 76 | 79 |
| Other Assets | 883 | 995 | 1.2k | 1.5k | 1.5k | 2.2k | 2.5k | 2.5k |
| Total Assets | 1.1k | 1.2k | 1.5k | 1.9k | 2.0k | 2.7k | 3.1k | 3.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 62 | 52 | 157 | 57 | -41 | 458 | 164 | 380 |
| Cash from Investing | -52 | 149 | -59 | -104 | -23 | -114 | -73 | -175 |
| Cash from Financing | -49 | -153 | -78 | -11 | 59 | -339 | -89 | -189 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | 26 | 125 | -15 | -135 | 363 | 86 | 267 |
| 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 (22.4×) and current (21.9×) 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 22.5% growth and a 22× exit, ₹663 only delivers your return if you pay ₹838. The price is currently baking in 17% growth.
EPS grows 22.5%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.5% | 37.15 |
| FY28 | 22.5% | 45.51 |
| FY29 | 22.5% | 55.75 |
| FY30 | 22.5% | 68.30 |
| FY31 | 22.5% | 83.67 |
| FY32 | 14.3% ·fade | 95.59 |
| FY33 | 6.0% ·fade | 101.32 |
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.