Wholesale and retail distributor of automotive spare parts and accessories across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 1.4k | 1.2k | 1.4k | 2.1k | 2.5k | 2.2k | 2.5k | 2.3k |
| Borrowings | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 188 | 126 | 132 | 240 | 316 | 259 | 308 | 231 |
| Total Liabilities | 1.6k | 1.4k | 1.5k | 2.3k | 2.8k | 2.5k | 2.9k | 2.5k |
| AssetsFixed Assets | 14 | 14 | 17 | 20 | 20 | 18 | 18 | 22 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1.4k | 1.2k | 1.3k | 2.1k | 2.6k | 2.2k | 2.4k | 2.3k |
| Other Assets | 197 | 178 | 192 | 228 | 242 | 256 | 426 | 259 |
| Total Assets | 1.6k | 1.4k | 1.5k | 2.3k | 2.8k | 2.5k | 2.9k | 2.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | 2 | 90 | -3 | 31 | 27 | 18 | 5 |
| Cash from Investing | -5 | 40 | -71 | -6 | 4 | 15 | 13 | 34 |
| Cash from Financing | -17 | -33 | -14 | -7 | -33 | -30 | -35 | -37 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | 1 | 90 | -1 | 27 | 25 | 16 | -1 |
| 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 (15.2×) and current (14.2×) 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 9.6% growth and a 14× exit, ₹1099 only delivers your return if you pay ₹736. The price is currently baking in 18% growth.
EPS grows 9.6%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.6% | 84.79 |
| FY28 | 9.6% | 92.93 |
| FY29 | 9.6% | 101.85 |
| FY30 | 9.6% | 111.62 |
| FY31 | 9.6% | 122.34 |
| FY32 | 7.8% ·fade | 131.88 |
| FY33 | 6.0% ·fade | 139.80 |
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.