Chennai-based maker and exporter of off-highway and industrial tyres (solid resilient, press-on band, industrial pneumatic, wheel rims) under the GRECKSTER brand for material-handling, mining and agri equipment.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 7 | 7 | 14 | 19 | 19 |
| Reserves | 17 | 15 | 19 | 28 | 40 | 90 | 96 |
| Borrowings | 63 | 69 | 75 | 85 | 87 | 88 | 136 |
| Other Liabilities | 25 | 22 | 34 | 29 | 33 | 40 | 35 |
| Total Liabilities | 111 | 112 | 135 | 148 | 174 | 237 | 286 |
| AssetsFixed Assets | 33 | 29 | 31 | 45 | 54 | 56 | 130 |
| CWIP | 3 | 4 | 10 | 7 | 6 | 30 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 1 | 6 |
| Other Assets | 74 | 79 | 93 | 96 | 112 | 150 | 150 |
| Total Assets | 111 | 112 | 135 | 148 | 174 | 237 | 286 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -1 | 9 | 12 | 12 | 8 | 21 |
| Cash from Investing | 1 | -2 | -15 | -14 | -12 | -32 | -58 |
| Cash from Financing | -4 | 4 | 5 | 2 | 1 | 35 | 32 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -2 | -3 | -3 | -2 | -23 | -30 |
| 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 (6.3×) and current (7.5×) 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 10% growth and a 6× exit, ₹88 only delivers your return if you pay ₹49. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.96 |
| FY28 | 10.0% | 14.25 |
| FY29 | 10.0% | 15.68 |
| FY30 | 10.0% | 17.25 |
| FY31 | 10.0% | 18.97 |
| FY32 | 8.0% ·fade | 20.49 |
| FY33 | 6.0% ·fade | 21.72 |
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.