India's leading auto-component maker of shock absorbers, front forks, struts and railway dampers.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 637 | 682 | 752 | 856 | 994 | 1.1k | 1.2k | 1.3k |
| Borrowings | 9 | 15 | 13 | 11 | 10 | 9 | 29 | 34 |
| Other Liabilities | 320 | 485 | 573 | 547 | 593 | 621 | 746 | 741 |
| Total Liabilities | 981 | 1.2k | 1.4k | 1.4k | 1.6k | 1.8k | 2.0k | 2.1k |
| AssetsFixed Assets | 349 | 353 | 385 | 420 | 434 | 479 | 580 | 669 |
| CWIP | 20 | 28 | 20 | 35 | 55 | 74 | 50 | 30 |
| Investments | 35 | 15 | 84 | 80 | 132 | 68 | 31 | 174 |
| Other Assets | 578 | 800 | 864 | 893 | 991 | 1.2k | 1.4k | 1.2k |
| Total Assets | 981 | 1.2k | 1.4k | 1.4k | 1.6k | 1.8k | 2.0k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 93 | 120 | 204 | 95 | 136 | 189 | 146 | 267 |
| Cash from Investing | -75 | -96 | -170 | -43 | -104 | -120 | -101 | -141 |
| Cash from Financing | -31 | -28 | -22 | -24 | -34 | -52 | -67 | -83 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 61 | 152 | 19 | 49 | 97 | 18 | 79 |
| 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 (36.5×) and current (64.1×) 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 23.9% growth and a 37× exit, ₹1197 only delivers your return if you pay ₹924. The price is currently baking in 30% growth.
EPS grows 23.9%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.9% | 23.14 |
| FY28 | 23.9% | 28.68 |
| FY29 | 23.9% | 35.53 |
| FY30 | 23.9% | 44.02 |
| FY31 | 23.9% | 54.54 |
| FY32 | 14.9% ·fade | 62.70 |
| FY33 | 6.0% ·fade | 66.46 |
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.