Pune-based maker of 4WD transfer cases, EV transmissions and precision drivetrain components for auto OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 7 | 14 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 204 | 289 | 326 | 536 | 565 | 581 | 593 | 620 |
| Borrowings | 51 | 1 | 0 | 3 | 2 | 1 | 1 | 2 |
| Other Liabilities | 46 | 69 | 68 | 93 | 63 | 66 | 80 | 94 |
| Total Liabilities | 306 | 366 | 408 | 646 | 644 | 664 | 689 | 731 |
| AssetsFixed Assets | 89 | 105 | 112 | 117 | 227 | 255 | 252 | 260 |
| CWIP | 6 | 6 | 28 | 93 | 26 | 2 | 15 | 18 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 211 | 254 | 268 | 437 | 392 | 406 | 423 | 454 |
| Total Assets | 306 | 366 | 408 | 646 | 644 | 664 | 689 | 731 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 38 | 27 | 51 | 41 | 32 | 35 | 41 |
| Cash from Investing | — | -24 | -25 | -51 | -213 | 6 | -43 | -16 |
| Cash from Financing | — | -6 | -3 | -3 | 160 | -12 | -9 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | 25 | 1 | 11 | -28 | -45 | 9 | -3 |
| 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 (57.6×) and current (55.8×) 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 -2.2% growth and a 56× exit, ₹857 only delivers your return if you pay ₹312. The price is currently baking in 17% growth.
EPS grows -2.2%/yr for 5 years, then fades to 6% over 2, exits at 56×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.2% | 15.01 |
| FY28 | -2.2% | 14.68 |
| FY29 | -2.2% | 14.36 |
| FY30 | -2.2% | 14.04 |
| FY31 | -2.2% | 13.73 |
| FY32 | 1.9% ·fade | 14.00 |
| FY33 | 6.0% ·fade | 14.83 |
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.