Rohtak (Haryana)-based fastening-technology manufacturer of bolts, screws, nuts and two-wheeler axle parts, supplying automotive OE and replacement (aftermarket) segments.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY10 | FY11 | FY12 | FY13 | FY14 | FY15 | FY16 | FY17 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 90 | 100 | 108 | 112 | 85 | 88 | 55 | 15 |
| Borrowings | 123 | 148 | 201 | 239 | 266 | 271 | 253 | 261 |
| Other Liabilities | 97 | 134 | 119 | 100 | 138 | 181 | 169 | 176 |
| Total Liabilities | 321 | 394 | 439 | 462 | 500 | 550 | 488 | 462 |
| AssetsFixed Assets | 64 | 95 | 106 | 93 | 88 | 90 | 150 | 144 |
| CWIP | 1 | 1 | 0 | 1 | 4 | 24 | 18 | 24 |
| Investments | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
| Other Assets | 255 | 296 | 331 | 366 | 405 | 434 | 318 | 290 |
| Total Assets | 321 | 394 | 439 | 462 | 500 | 550 | 488 | 462 |
| Line item | FY10 | FY11 | FY12 | FY13 | FY14 | FY15 | FY16 | FY17 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | 43 | 19 | 7 | 29 | 59 | 76 | 30 |
| Cash from Investing | -9 | -50 | -34 | -8 | -22 | -26 | -29 | 3 |
| Cash from Financing | 0 | 7 | 14 | 3 | -10 | -33 | -46 | -35 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | -8 | -14 | -3 | 8 | 25 | 6 | 28 |
| 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 (1.0×) and current (0.5×) 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% growth and a 1× exit, ₹5 only delivers your return if you pay ₹7. The price is currently baking in 4% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.04 |
| FY28 | 10.0% | 12.15 |
| FY29 | 10.0% | 13.36 |
| FY30 | 10.0% | 14.70 |
| FY31 | 10.0% | 16.17 |
| FY32 | 8.0% ·fade | 17.46 |
| FY33 | 6.0% ·fade | 18.51 |
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.