A leading Indian passenger-vehicle maker and the country's top car exporter, part of the Suzuki group.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 151 | 151 | 151 | 151 | 157 | 157 | 157 | 157 |
| Reserves | 49.3k | 52.4k | 55.2k | 61.6k | 85.5k | 96.1k | 99.6k | 107.0k |
| Borrowings | 184 | 541 | 426 | 1.2k | 119 | 87 | 100 | 102 |
| Other Liabilities | 14.0k | 18.3k | 18.9k | 21.6k | 29.6k | 35.6k | 38.6k | 41.6k |
| Total Liabilities | 63.6k | 71.4k | 74.7k | 84.6k | 115.3k | 132.0k | 138.5k | 148.9k |
| AssetsFixed Assets | 15.7k | 15.0k | 13.7k | 17.8k | 27.9k | 33.0k | 35.5k | 35.0k |
| CWIP | 1.4k | 1.5k | 2.9k | 2.9k | 7.7k | 7.9k | 7.9k | 9.4k |
| Investments | 37.5k | 42.9k | 42.0k | 49.2k | 57.3k | 66.3k | 65.5k | 76.8k |
| Other Assets | 9.0k | 11.9k | 15.9k | 14.7k | 22.4k | 24.8k | 29.6k | 27.7k |
| Total Assets | 63.6k | 71.4k | 74.7k | 84.6k | 115.3k | 132.0k | 138.5k | 148.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6.6k | 3.5k | 8.9k | 1.8k | 9.3k | 16.8k | 16.1k | 19.1k |
| Cash from Investing | -3.5k | -557 | -7.3k | -239 | -8.0k | -11.9k | -14.5k | -14.7k |
| Cash from Financing | -2.9k | -3.1k | -1.5k | -1.6k | -1.2k | -4.1k | -4.2k | -4.5k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1.9k | 96 | 6.5k | -1.5k | 3.0k | 7.6k | 5.5k | 8.8k |
| 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 (28.1×) and current (28.7×) 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 21.2% growth and a 28× exit, ₹13395 only delivers your return if you pay ₹15,477. The price is currently baking in 18% growth.
EPS grows 21.2%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 21.2% | 565.88 |
| FY28 | 21.2% | 685.85 |
| FY29 | 21.2% | 831.25 |
| FY30 | 21.2% | 1007.48 |
| FY31 | 21.2% | 1221.06 |
| FY32 | 13.6% ·fade | 1387.12 |
| FY33 | 6.0% ·fade | 1470.35 |
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.