Coimbatore manufacturer of automotive and industrial chains, sprockets, and precision-machined parts.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 32 | 32 | 32 |
| Reserves | 675 | 848 | 1.1k | 1.3k | 1.6k | 1.9k | 2.0k | 2.1k |
| Borrowings | 133 | 84 | 104 | 104 | 115 | 157 | 180 | 190 |
| Other Liabilities | 292 | 394 | 476 | 403 | 480 | 508 | 581 | 652 |
| Total Liabilities | 1.1k | 1.4k | 1.7k | 1.9k | 2.2k | 2.6k | 2.8k | 3.0k |
| AssetsFixed Assets | 585 | 552 | 508 | 487 | 573 | 812 | 891 | 1.1k |
| CWIP | 9 | 6 | 15 | 32 | 47 | 22 | 19 | 31 |
| Investments | 20 | 63 | 104 | 134 | 176 | 153 | 162 | 140 |
| Other Assets | 518 | 736 | 1.1k | 1.2k | 1.4k | 1.6k | 1.7k | 1.7k |
| Total Assets | 1.1k | 1.4k | 1.7k | 1.9k | 2.2k | 2.6k | 2.8k | 3.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 102 | 203 | 226 | 202 | 304 | 343 | 288 | 332 |
| Cash from Investing | -180 | -55 | -110 | -182 | -295 | -299 | -311 | -280 |
| Cash from Financing | 81 | -154 | -60 | -19 | -58 | -40 | 18 | -43 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -81 | 133 | 200 | 155 | 228 | 187 | -1 | -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 (14.4×) and current (15.6×) 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 8.2% growth and a 14× exit, ₹1555 only delivers your return if you pay ₹886. The price is currently baking in 20% growth.
EPS grows 8.2%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.2% | 108.14 |
| FY28 | 8.2% | 117.00 |
| FY29 | 8.2% | 126.60 |
| FY30 | 8.2% | 136.98 |
| FY31 | 8.2% | 148.21 |
| FY32 | 7.1% ·fade | 158.73 |
| FY33 | 6.0% ·fade | 168.26 |
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.