India's leading tyre maker with 11 plants in India & Mexico, 35Mn+ tyre capacity, sold in 100+ countries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 49 | 49 | 49 | 49 | 52 | 55 | 55 | 58 |
| Reserves | 2.3k | 2.6k | 2.8k | 3.3k | 4.4k | 4.9k | 5.2k | 6.0k |
| Borrowings | 5.5k | 4.8k | 5.2k | 4.9k | 4.6k | 4.9k | 4.8k | 4.9k |
| Other Liabilities | 3.3k | 3.5k | 4.1k | 4.1k | 4.9k | 4.5k | 5.0k | 5.0k |
| Total Liabilities | 11.2k | 10.9k | 12.2k | 12.3k | 14.0k | 14.4k | 15.1k | 15.9k |
| AssetsFixed Assets | 6.4k | 6.2k | 6.4k | 6.5k | 6.8k | 6.8k | 6.8k | 7.2k |
| CWIP | 284 | 299 | 106 | 195 | 367 | 418 | 783 | 1.1k |
| Investments | 140 | 147 | 133 | 144 | 138 | 123 | 129 | 121 |
| Other Assets | 4.4k | 4.3k | 5.5k | 5.5k | 6.7k | 7.1k | 7.4k | 7.5k |
| Total Assets | 11.2k | 10.9k | 12.2k | 12.3k | 14.0k | 14.4k | 15.1k | 15.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 797 | 1.2k | 1.6k | 346 | 1.2k | 1.6k | 716 | 1.4k |
| Cash from Investing | -261 | -319 | -134 | -244 | -398 | -1.2k | -463 | -611 |
| Cash from Financing | -522 | -963 | -1.4k | -96 | -747 | -413 | -237 | -783 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 539 | 964 | 1.4k | 54 | 826 | 870 | 128 | 38 |
| 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 (15.4×) and current (15.1×) 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 44.7% growth and a 15× exit, ₹401 only delivers your return if you pay ₹1,267. The price is currently baking in 18% growth.
EPS grows 44.7%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 44.7% | 38.56 |
| FY28 | 44.7% | 55.80 |
| FY29 | 44.7% | 80.74 |
| FY30 | 44.7% | 116.83 |
| FY31 | 44.7% | 169.06 |
| FY32 | 25.4% ·fade | 211.92 |
| FY33 | 6.0% ·fade | 224.63 |
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.