Flagship listed Indian arm of Germany's Bosch Group, making mobility tech, power tools and security systems.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Reserves | 9.1k | 9.2k | 9.8k | 10.7k | 11.0k | 12.0k | 13.8k | 14.0k | 14.8k |
| Borrowings | 0 | 74 | 54 | 73 | 53 | 39 | 118 | 109 | 119 |
| Other Liabilities | 3.6k | 4.0k | 4.9k | 4.7k | 5.2k | 5.3k | 6.3k | 6.2k | 6.7k |
| Total Liabilities | 12.7k | 13.3k | 14.8k | 15.4k | 16.3k | 17.4k | 20.2k | 20.3k | 21.7k |
| AssetsFixed Assets | 1.2k | 1.3k | 1.2k | 1.2k | 1.7k | 1.8k | 1.6k | 1.7k | 1.7k |
| CWIP | 644 | 487 | 488 | 606 | 366 | 224 | 396 | 242 | 358 |
| Investments | 4.1k | 4.0k | 5.2k | 5.5k | 5.0k | 5.1k | 7.2k | 7.6k | 8.0k |
| Other Assets | 6.8k | 7.5k | 7.9k | 8.1k | 9.1k | 10.2k | 11.1k | 10.8k | 11.7k |
| Total Assets | 12.7k | 13.3k | 14.8k | 15.4k | 16.3k | 17.4k | 20.2k | 20.3k | 21.7k |
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 (47.9×) and current (55.9×) 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 14.2% growth and a 48× exit, ₹40195 only delivers your return if you pay ₹29,402. The price is currently baking in 21% growth.
EPS grows 14.2%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.2% | 820.86 |
| FY28 | 14.2% | 937.42 |
| FY29 | 14.2% | 1070.53 |
| FY30 | 14.2% | 1222.55 |
| FY31 | 14.2% | 1396.15 |
| FY32 | 10.1% ·fade | 1537.16 |
| FY33 | 6.0% ·fade | 1629.39 |
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.