Leading Indian lead-acid battery maker serving automotive, industrial, solar and backup-power markets.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 |
| Reserves | 6.4k | 7.2k | 10.5k | 11.0k | 12.8k | 13.8k | 14.6k | 13.8k |
| Borrowings | 196 | 509 | 520 | 588 | 1.1k | 2.0k | 1.6k | 1.6k |
| Other Liabilities | 17.5k | 20.6k | 2.8k | 3.0k | 4.1k | 5.5k | 5.4k | 5.7k |
| Total Liabilities | 24.2k | 28.4k | 13.9k | 14.8k | 18.1k | 21.4k | 21.8k | 21.2k |
| AssetsFixed Assets | 3.2k | 3.6k | 3.4k | 3.7k | 3.9k | 3.9k | 4.1k | 4.0k |
| CWIP | 405 | 431 | 341 | 525 | 1.4k | 3.6k | 3.9k | 4.2k |
| Investments | 15.8k | 18.8k | 5.6k | 5.1k | 5.9k | 6.5k | 7.4k | 6.1k |
| Other Assets | 4.7k | 5.6k | 4.6k | 5.4k | 7.0k | 7.3k | 6.4k | 6.9k |
| Total Assets | 24.2k | 28.4k | 13.9k | 14.8k | 18.1k | 21.4k | 21.8k | 21.2k |
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 (37.3×) and current (37.9×) 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 1.6% growth and a 37× exit, ₹381 only delivers your return if you pay ₹166. The price is currently baking in 18% growth.
EPS grows 1.6%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.6% | 10.20 |
| FY28 | 1.6% | 10.36 |
| FY29 | 1.6% | 10.53 |
| FY30 | 1.6% | 10.70 |
| FY31 | 1.6% | 10.87 |
| FY32 | 3.8% ·fade | 11.28 |
| FY33 | 6.0% ·fade | 11.96 |
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.