Core Investment Company holding stakes in Kirloskar Group firms, plus real estate arm Avante Spaces.
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 | 11 |
| Reserves | 1.0k | 1.7k | 2.3k | 3.2k | 5.0k | 6.3k | 6.9k | 6.2k |
| Borrowings | 323 | 305 | 1.2k | 979 | 1.2k | 1.3k | 1.3k | 1.1k |
| Other Liabilities | 954 | 1.1k | 3.2k | 3.3k | 3.5k | 4.1k | 4.2k | 4.3k |
| Total Liabilities | 2.3k | 3.2k | 6.8k | 7.5k | 9.8k | 11.7k | 12.3k | 11.7k |
| AssetsFixed Assets | 897 | 1.1k | 2.8k | 3.1k | 3.3k | 3.6k | 3.6k | 3.7k |
| CWIP | 144 | 243 | 418 | 423 | 768 | 653 | 641 | 753 |
| Investments | 541 | 1.1k | 1.2k | 1.6k | 3.4k | 4.7k | 5.3k | 4.4k |
| Other Assets | 728 | 828 | 2.4k | 2.4k | 2.3k | 2.7k | 2.8k | 2.9k |
| Total Assets | 2.3k | 3.2k | 6.8k | 7.5k | 9.8k | 11.7k | 12.3k | 11.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 112 | 185 | 256 | 317 | 760 | 576 | 600 | 871 |
| Cash from Investing | -108 | -258 | -194 | -211 | -369 | -600 | -537 | -471 |
| Cash from Financing | -4 | 108 | -56 | -56 | -397 | -5 | -70 | -355 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -52 | -134 | 36 | -111 | 345 | 84 | 96 | 421 |
| 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 (20.6×) and current (26.9×) 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 -11.5% growth and a 21× exit, ₹3750 only delivers your return if you pay ₹615. The price is currently baking in 23% growth.
EPS grows -11.5%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -11.5% | 123.14 |
| FY28 | -11.5% | 108.98 |
| FY29 | -11.5% | 96.45 |
| FY30 | -11.5% | 85.35 |
| FY31 | -11.5% | 75.54 |
| FY32 | -2.8% ·fade | 73.46 |
| FY33 | 6.0% ·fade | 77.87 |
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.