Tier-1 maker of axles, transmissions and gears for agricultural tractors and construction equipment, part of Italy's Carraro Group.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 |
| Reserves | 226 | 243 | 289 | 328 | 363 | 415 | 447 | 519 |
| Borrowings | 152 | 178 | 188 | 214 | 212 | 189 | 170 | 142 |
| Other Liabilities | 448 | 509 | 512 | 458 | 462 | 452 | 511 | 555 |
| Total Liabilities | 884 | 987 | 1.0k | 1.1k | 1.1k | 1.1k | 1.2k | 1.3k |
| AssetsFixed Assets | 255 | 275 | 290 | 351 | 360 | 377 | 376 | 374 |
| CWIP | 3 | 10 | 21 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 |
| Other Assets | 626 | 702 | 735 | 706 | 733 | 712 | 785 | 874 |
| Total Assets | 884 | 987 | 1.0k | 1.1k | 1.1k | 1.1k | 1.2k | 1.3k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 64 | 69 | 75 | 72 | 107 | 95 | 131 |
| Cash from Investing | -46 | -34 | -59 | -64 | -84 | -76 | -31 |
| Cash from Financing | 52 | -97 | 24 | -12 | -18 | -59 | -88 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 16 | 33 | 17 | 565 | 22 | 43 | 99 |
| 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 (27.2×) and current (24.9×) 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 50% growth and a 25× exit, ₹561 only delivers your return if you pay ₹2,180. The price is currently baking in 17% growth.
EPS grows 50%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 50.0% | 33.77 |
| FY28 | 50.0% | 50.65 |
| FY29 | 50.0% | 75.97 |
| FY30 | 50.0% | 113.96 |
| FY31 | 50.0% | 170.94 |
| FY32 | 28.0% ·fade | 218.80 |
| FY33 | 6.0% ·fade | 231.93 |
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.