Pune-based global forger of safety-critical components for auto, aerospace, defence, rail & marine sectors.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 93 | 93 | 93 | 93 | 93 | 96 | 96 | 96 |
| Reserves | 5.1k | 5.3k | 6.5k | 6.6k | 7.1k | 9.2k | 9.3k | 9.5k |
| Borrowings | 4.5k | 5.3k | 6.0k | 7.3k | 7.9k | 6.7k | 6.7k | 7.3k |
| Other Liabilities | 1.8k | 2.4k | 3.0k | 4.2k | 4.1k | 4.0k | 4.7k | 5.3k |
| Total Liabilities | 11.5k | 13.1k | 15.5k | 18.2k | 19.2k | 20.0k | 20.7k | 22.2k |
| AssetsFixed Assets | 4.0k | 4.8k | 4.9k | 6.2k | 6.3k | 6.6k | 7.3k | 8.2k |
| CWIP | 1.1k | 900 | 1.1k | 701 | 991 | 1.7k | 1.9k | 1.3k |
| Investments | 1.6k | 2.6k | 2.6k | 2.6k | 1.8k | 2.1k | 1.7k | 1.7k |
| Other Assets | 4.7k | 4.8k | 6.9k | 8.8k | 10.0k | 9.5k | 9.8k | 11.0k |
| Total Assets | 11.5k | 13.1k | 15.5k | 18.2k | 19.2k | 20.0k | 20.7k | 22.2k |
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 (67.8×) and current (97.0×) 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 28.9% growth and a 68× exit, ₹2191 only delivers your return if you pay ₹2,557. The price is currently baking in 25% growth.
EPS grows 28.9%/yr for 5 years, then fades to 6% over 2, exits at 68×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.9% | 29.11 |
| FY28 | 28.9% | 37.52 |
| FY29 | 28.9% | 48.36 |
| FY30 | 28.9% | 62.34 |
| FY31 | 28.9% | 80.35 |
| FY32 | 17.4% ·fade | 94.37 |
| FY33 | 6.0% ·fade | 100.03 |
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.