Makes Royal Enfield mid-size motorcycles; co-owns Volvo JV VE Commercial Vehicles (trucks & buses).
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 10.0k | 11.4k | 12.6k | 15.0k | 18.0k | 21.3k | 22.1k | 25.1k |
| Borrowings | 249 | 219 | 108 | 288 | 419 | 458 | 446 | 514 |
| Other Liabilities | 2.2k | 2.9k | 3.4k | 3.9k | 4.7k | 5.4k | 6.4k | 6.5k |
| Total Liabilities | 12.4k | 14.6k | 16.1k | 19.2k | 23.1k | 27.2k | 28.9k | 32.2k |
| AssetsFixed Assets | 2.4k | 2.4k | 2.4k | 2.7k | 2.9k | 3.5k | 4.0k | 4.4k |
| CWIP | 312 | 314 | 505 | 472 | 555 | 491 | 129 | 203 |
| Investments | 5.7k | 3.9k | 7.7k | 12.3k | 13.5k | 14.8k | 16.5k | 17.5k |
| Other Assets | 4.0k | 7.9k | 5.5k | 3.7k | 6.1k | 8.4k | 8.3k | 10.1k |
| Total Assets | 12.4k | 14.6k | 16.1k | 19.2k | 23.1k | 27.2k | 28.9k | 32.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1.6k | 1.7k | 1.7k | 1.5k | 2.8k | 3.7k | 4.0k | 4.8k |
| Cash from Investing | -660 | -1.5k | -1.6k | -983 | -2.4k | -2.8k | -2.5k | -3.0k |
| Cash from Financing | -292 | -858 | -15 | -593 | -417 | -844 | -1.4k | -2.0k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 786 | 1.1k | 1.2k | 888 | 2.1k | 2.9k | 3.0k | 3.5k |
| 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 (30.6×) and current (37.6×) 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 23.7% growth and a 31× exit, ₹7564 only delivers your return if you pay ₹8,263. The price is currently baking in 22% growth.
EPS grows 23.7%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.7% | 248.74 |
| FY28 | 23.7% | 307.69 |
| FY29 | 23.7% | 380.61 |
| FY30 | 23.7% | 470.81 |
| FY31 | 23.7% | 582.39 |
| FY32 | 14.8% ·fade | 668.88 |
| FY33 | 6.0% ·fade | 709.01 |
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.