Tier-1 auto-component supplier making plastics, mechatronics, structures and CNG systems for Indian OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 433 | 517 | 530 | 648 | 776 | 921 | 1.0k | 1.2k |
| Borrowings | 95 | 98 | 165 | 664 | 810 | 902 | 1.1k | 1.2k |
| Other Liabilities | 319 | 360 | 430 | 853 | 990 | 1.4k | 1.4k | 1.5k |
| Total Liabilities | 860 | 990 | 1.1k | 2.2k | 2.6k | 3.2k | 3.6k | 3.9k |
| AssetsFixed Assets | 355 | 381 | 409 | 1.0k | 1.0k | 1.3k | 1.4k | 1.5k |
| CWIP | 21 | 9 | 12 | 13 | 36 | 69 | 51 | 65 |
| Investments | 62 | 131 | 122 | 201 | 405 | 390 | 561 | 565 |
| Other Assets | 422 | 469 | 595 | 937 | 1.1k | 1.5k | 1.6k | 1.8k |
| Total Assets | 860 | 990 | 1.1k | 2.2k | 2.6k | 3.2k | 3.6k | 3.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 56 | 76 | 98 | 87 | 137 | 265 | 290 | 460 |
| Cash from Investing | -89 | -32 | -76 | -65 | -476 | -249 | -216 | -280 |
| Cash from Financing | 37 | -33 | -43 | 10 | 365 | -40 | -53 | -170 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -35 | 63 | 56 | 41 | 60 | 167 | 118 | 214 |
| 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 (26.9×) and current (40.2×) 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 44.5% growth and a 27× exit, ₹1646 only delivers your return if you pay ₹3,474. The price is currently baking in 26% growth.
EPS grows 44.5%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 44.5% | 59.13 |
| FY28 | 44.5% | 85.44 |
| FY29 | 44.5% | 123.46 |
| FY30 | 44.5% | 178.40 |
| FY31 | 44.5% | 257.80 |
| FY32 | 25.3% ·fade | 322.89 |
| FY33 | 6.0% ·fade | 342.26 |
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.