Exclusive Indian licensee manufacturing Honda-branded power products for domestic sale and export.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 559 | 595 | 660 | 727 | 802 | 853 | 750 | 793 |
| Borrowings | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 |
| Other Liabilities | 148 | 187 | 194 | 196 | 184 | 194 | 191 | 227 |
| Total Liabilities | 719 | 794 | 865 | 934 | 997 | 1.1k | 952 | 1.0k |
| AssetsFixed Assets | 98 | 91 | 87 | 91 | 98 | 107 | 107 | 132 |
| CWIP | 2 | 2 | 13 | 9 | 7 | 8 | 19 | 43 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 619 | 700 | 765 | 833 | 892 | 943 | 826 | 856 |
| Total Assets | 719 | 794 | 865 | 934 | 997 | 1.1k | 952 | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 21 | -18 | 152 | 37 | 157 | 106 | 22 | -11 |
| Cash from Investing | -13 | 47 | -92 | 16 | -148 | -97 | -69 | 172 |
| Cash from Financing | -11 | -13 | -14 | -11 | -16 | -18 | -28 | -126 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -39 | 138 | 21 | 129 | 83 | -18 | -63 |
| 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 (32.4×) and current (34.5×) 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 -9% growth and a 32× exit, ₹2186 only delivers your return if you pay ₹496. The price is currently baking in 19% growth.
EPS grows -9%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -9.0% | 57.63 |
| FY28 | -9.0% | 52.44 |
| FY29 | -9.0% | 47.72 |
| FY30 | -9.0% | 43.43 |
| FY31 | -9.0% | 39.52 |
| FY32 | -1.5% ·fade | 38.93 |
| FY33 | 6.0% ·fade | 41.26 |
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.