NSE Emerge (SME)-listed automobile dealer based in Hyderabad, engaged in the sale, branding and marketing of vehicles/automobile products through a multi-city dealership, branch and warehouse network across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 2 | 2 | 9 | 13 | 13 | 13 |
| Reserves | 3 | 5 | 5 | 8 | 26 | 26 | 29 |
| Borrowings | 7 | 7 | 8 | 8 | 0 | 1 | 6 |
| Other Liabilities | 1 | 1 | 5 | 7 | 2 | 2 | 3 |
| Total Liabilities | 12 | 15 | 20 | 32 | 41 | 42 | 51 |
| AssetsFixed Assets | 2 | 3 | 2 | 2 | 4 | 15 | 16 |
| CWIP | 3 | 5 | 7 | 10 | 10 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
| Other Assets | 8 | 7 | 10 | 20 | 28 | 27 | 24 |
| Total Assets | 12 | 15 | 20 | 32 | 41 | 42 | 51 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 3 | 3 | -4 | -14 | 10 |
| Cash from Investing | -4 | -4 | -2 | -2 | -2 | -14 |
| Cash from Financing | 2 | 1 | -1 | 7 | 20 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -2 | -1 | 1 | -7 | -16 | 6 |
| 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 (5.6×) and current (9.5×) 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 10% growth and a 6× exit, ₹29 only delivers your return if you pay ₹13. The price is currently baking in 28% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.35 |
| FY28 | 10.0% | 3.69 |
| FY29 | 10.0% | 4.06 |
| FY30 | 10.0% | 4.47 |
| FY31 | 10.0% | 4.91 |
| FY32 | 8.0% ·fade | 5.31 |
| FY33 | 6.0% ·fade | 5.62 |
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.