Indian maker of Hyundai cars and SUVs — Creta, Venue, Verna — with exports to 150+ countries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 813 | 813 | 813 | 813 | 813 | 813 | 813 | 813 |
| Reserves | 12.5k | 14.3k | 15.8k | 19.0k | 9.5k | 15.0k | 16.2k | 18.6k |
| Borrowings | 1.1k | 1.4k | 1.2k | 1.2k | 832 | 847 | 857 | 1.1k |
| Other Liabilities | 8.0k | 10.0k | 10.3k | 13.2k | 14.5k | 12.8k | 12.7k | 13.1k |
| Total Liabilities | 22.3k | 26.5k | 28.1k | 34.2k | 25.7k | 29.4k | 30.6k | 33.5k |
| AssetsFixed Assets | 7.0k | 7.2k | 6.6k | 6.1k | 7.5k | 7.0k | 7.3k | 12.9k |
| CWIP | 562 | 796 | 529 | 1.3k | 639 | 4.7k | 6.1k | 710 |
| Investments | 137 | 137 | 141 | 147 | 147 | 147 | 150 | 154 |
| Other Assets | 14.7k | 18.4k | 20.9k | 26.6k | 17.3k | 17.5k | 17.0k | 19.7k |
| Total Assets | 22.3k | 26.5k | 28.1k | 34.2k | 25.7k | 29.4k | 30.6k | 33.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4.3k | 4.1k | 5.4k | 5.1k | 6.5k | 9.1k | 4.3k | 7.2k |
| Cash from Investing | -1.8k | -2.4k | -2.2k | -875 | -1.4k | -9.8k | -322 | -2.0k |
| Cash from Financing | -465 | -2.9k | 143 | -1.7k | -1.6k | -15.9k | -62 | -1.6k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1.9k | 1.2k | 2.8k | 3.9k | 4.3k | 5.9k | -1.0k | 3.0k |
| 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 (32.8×) and current (30.1×) 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 -5.6% growth and a 30× exit, ₹1973 only delivers your return if you pay ₹588. The price is currently baking in 18% growth.
EPS grows -5.6%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.6% | 61.84 |
| FY28 | -5.6% | 58.38 |
| FY29 | -5.6% | 55.11 |
| FY30 | -5.6% | 52.02 |
| FY31 | -5.6% | 49.11 |
| FY32 | 0.2% ·fade | 49.21 |
| FY33 | 6.0% ·fade | 52.16 |
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.