Coimbatore maker of powertrain, aluminium die-cast & industrial parts for auto and off-highway OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 12 |
| Reserves | 722 | 968 | 1.1k | 1.4k | 1.5k | 2.8k | 3.0k | 3.0k |
| Borrowings | 1.0k | 806 | 800 | 1.1k | 1.6k | 2.0k | 3.3k | 3.0k |
| Other Liabilities | 548 | 577 | 742 | 880 | 1.0k | 1.3k | 1.9k | 1.6k |
| Total Liabilities | 2.3k | 2.4k | 2.7k | 3.3k | 4.2k | 6.1k | 8.3k | 7.5k |
| AssetsFixed Assets | 1.5k | 1.5k | 1.5k | 1.6k | 2.1k | 2.8k | 4.0k | 3.5k |
| CWIP | 89 | 32 | 42 | 82 | 165 | 267 | 453 | 284 |
| Investments | 26 | 28 | 28 | 403 | 403 | 1.2k | 13 | 1.3k |
| Other Assets | 660 | 791 | 1.1k | 1.2k | 1.5k | 1.8k | 3.8k | 2.4k |
| Total Assets | 2.3k | 2.4k | 2.7k | 3.3k | 4.2k | 6.1k | 8.3k | 7.5k |
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 (75.2×) and current (105.6×) 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 -2.8% growth and a 75× exit, ₹9807 only delivers your return if you pay ₹2,446. The price is currently baking in 25% growth.
EPS grows -2.8%/yr for 5 years, then fades to 6% over 2, exits at 75×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.8% | 90.23 |
| FY28 | -2.8% | 87.70 |
| FY29 | -2.8% | 85.25 |
| FY30 | -2.8% | 82.86 |
| FY31 | -2.8% | 80.54 |
| FY32 | 1.6% ·fade | 81.83 |
| FY33 | 6.0% ·fade | 86.74 |
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.