Jamshedpur forger of trailer axles, suspension & CV/tractor components for Tata Motors, Ashok Leyland.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 27 | 32 | 32 | 32 |
| Reserves | 45 | 46 | 59 | 89 | 120 | 402 | 421 | 458 |
| Borrowings | 65 | 83 | 86 | 88 | 118 | 34 | 60 | 54 |
| Other Liabilities | 35 | 31 | 39 | 60 | 87 | 105 | 86 | 95 |
| Total Liabilities | 158 | 174 | 197 | 251 | 352 | 573 | 600 | 638 |
| AssetsFixed Assets | 59 | 59 | 76 | 89 | 106 | 132 | 154 | 207 |
| CWIP | 6 | 11 | 0 | 0 | 5 | 1 | 35 | 16 |
| Investments | 0 | 0 | 0 | 0 | 1 | 6 | 6 | 7 |
| Other Assets | 93 | 104 | 121 | 161 | 240 | 434 | 403 | 408 |
| Total Assets | 158 | 174 | 197 | 251 | 352 | 573 | 600 | 638 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 1 | 18 | 42 | 8 | -32 | 28 |
| Cash from Investing | -13 | -10 | -12 | -19 | -30 | -26 | -118 |
| Cash from Financing | -4 | 5 | -6 | -11 | 15 | 136 | 12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -10 | 5 | 23 | -19 | -60 | -72 |
| 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 (24.4×) and current (21.0×) 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 10.6% growth and a 21× exit, ₹188 only delivers your return if you pay ₹134. The price is currently baking in 18% growth.
EPS grows 10.6%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.6% | 9.91 |
| FY28 | 10.6% | 10.96 |
| FY29 | 10.6% | 12.12 |
| FY30 | 10.6% | 13.41 |
| FY31 | 10.6% | 14.83 |
| FY32 | 8.3% ·fade | 16.06 |
| FY33 | 6.0% ·fade | 17.02 |
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.