Pan-India distributor/trader of automotive aftermarket spare parts, operating through a branch and dealer network spanning around 58 Indian cities.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 167 | 158 | 178 | 200 | 223 | 244 | 252 | 270 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 73 | 80 | 88 | 89 | 99 | 96 | 74 | 78 |
| Total Liabilities | 246 | 242 | 270 | 294 | 326 | 345 | 330 | 353 |
| AssetsFixed Assets | 15 | 14 | 13 | 17 | 17 | 16 | 16 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3 | 3 | 2 | 3 | 4 | 4 | 5 | 6 |
| Other Assets | 228 | 225 | 254 | 274 | 305 | 324 | 308 | 331 |
| Total Assets | 246 | 242 | 270 | 294 | 326 | 345 | 330 | 353 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 8 | 24 | 12 | 3 | 12 | -2 | 11 |
| Cash from Investing | -2 | 0 | 4 | -2 | 0 | -7 | -2 | -4 |
| Cash from Financing | -6 | 0 | -35 | -5 | -5 | -5 | -5 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 4 | 25 | 12 | -2 | 11 | -2 | 11 |
| 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 (7.4×) and current (7.2×) 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 3.3% growth and a 7× exit, ₹93 only delivers your return if you pay ₹45. The price is currently baking in 18% growth.
EPS grows 3.3%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 3.3% | 13.44 |
| FY28 | 3.3% | 13.88 |
| FY29 | 3.3% | 14.34 |
| FY30 | 3.3% | 14.81 |
| FY31 | 3.3% | 15.30 |
| FY32 | 4.7% ·fade | 16.01 |
| FY33 | 6.0% ·fade | 16.98 |
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.