Tenneco-owned maker of pistons, piston rings, piston pins, valve seats & guides for engines since 1954.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 |
| Reserves | 762 | 765 | 820 | 924 | 1.1k | 1.2k | 1.3k | 1.4k |
| Borrowings | 1 | 10 | 9 | 8 | 8 | 3 | 2 | 1 |
| Other Liabilities | 356 | 489 | 456 | 499 | 472 | 490 | 491 | 574 |
| Total Liabilities | 1.2k | 1.3k | 1.3k | 1.5k | 1.6k | 1.8k | 1.9k | 2.0k |
| AssetsFixed Assets | 555 | 547 | 528 | 508 | 534 | 516 | 487 | 474 |
| CWIP | 42 | 29 | 48 | 85 | 55 | 24 | 42 | 72 |
| Investments | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 10 |
| Other Assets | 578 | 743 | 762 | 893 | 999 | 1.2k | 1.3k | 1.5k |
| Total Assets | 1.2k | 1.3k | 1.3k | 1.5k | 1.6k | 1.8k | 1.9k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 133 | 191 | 152 | 111 | 210 | 160 | 221 | 321 |
| Cash from Investing | -121 | -81 | -20 | -130 | -58 | -62 | -17 | -211 |
| Cash from Financing | -8 | -32 | -8 | -8 | -8 | -10 | -12 | -14 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 28 | 117 | 94 | 16 | 111 | 81 | 174 | 207 |
| 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 (16.9×) and current (14.8×) 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 18.5% growth and a 15× exit, ₹454 only delivers your return if you pay ₹481. The price is currently baking in 17% growth.
EPS grows 18.5%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.5% | 36.34 |
| FY28 | 18.5% | 43.07 |
| FY29 | 18.5% | 51.04 |
| FY30 | 18.5% | 60.48 |
| FY31 | 18.5% | 71.66 |
| FY32 | 12.3% ·fade | 80.44 |
| FY33 | 6.0% ·fade | 85.27 |
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.