Tyre manufacturer in India, majority-owned by Goodyear's Singapore promoter entity (74% stake).
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 893 | 816 | 692 | 583 | 558 | 580 | 552 | 583 |
| Borrowings | 15 | 14 | 17 | 10 | 7 | 29 | 28 | 27 |
| Other Liabilities | 376 | 537 | 634 | 646 | 591 | 612 | 557 | 620 |
| Total Liabilities | 1.3k | 1.4k | 1.4k | 1.3k | 1.2k | 1.2k | 1.2k | 1.3k |
| AssetsFixed Assets | 316 | 312 | 317 | 357 | 364 | 367 | 357 | 342 |
| CWIP | 15 | 16 | 33 | 61 | 44 | 36 | 29 | 30 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 976 | 1.1k | 1.0k | 843 | 771 | 840 | 773 | 882 |
| Total Assets | 1.3k | 1.4k | 1.4k | 1.3k | 1.2k | 1.2k | 1.2k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 57 | 65 | 294 | 89 | 112 | 135 | 131 | 112 |
| Cash from Investing | -36 | -96 | 87 | -50 | 91 | -34 | -17 | -6 |
| Cash from Financing | -39 | -45 | -223 | -236 | -241 | -130 | -43 | -65 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -16 | 4 | 250 | 16 | 1 | 80 | 107 | 99 |
| 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 (47.8×) and current (28.1×) 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 -20.5% growth and a 28× exit, ₹749 only delivers your return if you pay ₹88. The price is currently baking in 18% growth.
EPS grows -20.5%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -20.5% | 21.20 |
| FY28 | -20.5% | 16.86 |
| FY29 | -20.5% | 13.40 |
| FY30 | -20.5% | 10.65 |
| FY31 | -20.5% | 8.47 |
| FY32 | -7.2% ·fade | 7.86 |
| FY33 | 6.0% ·fade | 8.33 |
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.