India's largest manufacturer of precision bearing cages, also engineering bushings, stamped components and solar EPC.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 50 | 50 | 77 | 91 | 91 | 91 | 91 | 91 |
| Reserves | 322 | 377 | 445 | 981 | 1.1k | 1.2k | 1.2k | 1.3k |
| Borrowings | 419 | 357 | 385 | 182 | 177 | 200 | 317 | 372 |
| Other Liabilities | 197 | 197 | 252 | 191 | 215 | 236 | 241 | 293 |
| Total Liabilities | 988 | 981 | 1.2k | 1.4k | 1.6k | 1.7k | 1.9k | 2.1k |
| AssetsFixed Assets | 334 | 342 | 356 | 387 | 418 | 414 | 517 | 660 |
| CWIP | 3 | 3 | 2 | 12 | 15 | 161 | 121 | 19 |
| Investments | 7 | 9 | 6 | 194 | 234 | 305 | 386 | 473 |
| Other Assets | 644 | 626 | 794 | 853 | 900 | 810 | 849 | 915 |
| Total Assets | 988 | 981 | 1.2k | 1.4k | 1.6k | 1.7k | 1.9k | 2.1k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 113 | 121 | 36 | 137 | 136 | 206 | 68 |
| Cash from Investing | -51 | -20 | -52 | -312 | -158 | -212 | -197 |
| Cash from Financing | -38 | -92 | 4 | 216 | -25 | 6 | 146 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 40 | 81 | -13 | 63 | 62 | -2 | -47 |
| 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 (35.0×) and current (25.3×) 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 7.7% growth and a 25× exit, ₹431 only delivers your return if you pay ₹263. The price is currently baking in 18% growth.
EPS grows 7.7%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.7% | 18.36 |
| FY28 | 7.7% | 19.78 |
| FY29 | 7.7% | 21.30 |
| FY30 | 7.7% | 22.94 |
| FY31 | 7.7% | 24.71 |
| FY32 | 6.9% ·fade | 26.40 |
| FY33 | 6.0% ·fade | 27.98 |
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.