Maruti Suzuki-Toyo Seat JV making automotive seats and seat systems from 6 plants in Haryana and Gujarat
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 13 | 13 | 13 |
| Reserves | 107 | 110 | 121 | 140 | 161 | 182 | 194 | 217 |
| Borrowings | 40 | 35 | 39 | 66 | 160 | 152 | 132 | 110 |
| Other Liabilities | 89 | 140 | 171 | 146 | 179 | 301 | 354 | 397 |
| Total Liabilities | 242 | 291 | 337 | 358 | 505 | 648 | 693 | 737 |
| AssetsFixed Assets | 150 | 126 | 147 | 199 | 276 | 283 | 367 | 356 |
| CWIP | 22 | 30 | 8 | 12 | 49 | 90 | 6 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 69 | 135 | 182 | 147 | 181 | 275 | 320 | 369 |
| Total Assets | 242 | 291 | 337 | 358 | 505 | 648 | 693 | 737 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 35 | 28 | 19 | 16 | 43 | 57 | 96 | 107 |
| Cash from Investing | -24 | -34 | -12 | -15 | -59 | -73 | -68 | -47 |
| Cash from Financing | -4 | -3 | -7 | -2 | 17 | 16 | -25 | -47 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | -6 | 7 | 0 | -17 | -16 | 28 | 59 |
| 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 (20.9×) and current (28.4×) 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 25.6% growth and a 21× exit, ₹191 only delivers your return if you pay ₹204. The price is currently baking in 24% growth.
EPS grows 25.6%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.6% | 8.45 |
| FY28 | 25.6% | 10.62 |
| FY29 | 25.6% | 13.33 |
| FY30 | 25.6% | 16.75 |
| FY31 | 25.6% | 21.04 |
| FY32 | 15.8% ·fade | 24.36 |
| FY33 | 6.0% ·fade | 25.82 |
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.