Ludhiana forger of heavy, precision-machined crankshafts, axles & housings for auto and industrial OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 18 | 18 | 19 | 19 | 19 | 19 |
| Reserves | 550 | 636 | 770 | 970 | 1.6k | 1.8k | 1.9k | 2.1k |
| Borrowings | 105 | 150 | 240 | 219 | 143 | 227 | 193 | 330 |
| Other Liabilities | 100 | 79 | 102 | 119 | 130 | 138 | 149 | 175 |
| Total Liabilities | 763 | 874 | 1.1k | 1.3k | 1.9k | 2.2k | 2.3k | 2.6k |
| AssetsFixed Assets | 275 | 415 | 456 | 678 | 744 | 907 | 951 | 1.1k |
| CWIP | 109 | 40 | 212 | 75 | 127 | 123 | 226 | 237 |
| Investments | 0 | 0 | 0 | 0 | 0 | 80 | 86 | 238 |
| Other Assets | 378 | 419 | 461 | 573 | 1.0k | 1.1k | 1.0k | 1.1k |
| Total Assets | 763 | 874 | 1.1k | 1.3k | 1.9k | 2.2k | 2.3k | 2.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 136 | 169 | 50 | 80 | 209 | 189 | 292 | 445 |
| Cash from Investing | -162 | -119 | -59 | -166 | -172 | -470 | -319 | -498 |
| Cash from Financing | 27 | -50 | 10 | 83 | -37 | 281 | 39 | 66 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 67 | -42 | -111 | 35 | -4 | 12 | -16 |
| 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 (35.8×) and current (49.9×) 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 11.5% growth and a 36× exit, ₹1595 only delivers your return if you pay ₹860. The price is currently baking in 25% growth.
EPS grows 11.5%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.5% | 35.67 |
| FY28 | 11.5% | 39.77 |
| FY29 | 11.5% | 44.34 |
| FY30 | 11.5% | 49.44 |
| FY31 | 11.5% | 55.13 |
| FY32 | 8.8% ·fade | 59.95 |
| FY33 | 6.0% ·fade | 63.55 |
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.