Kolhapur-based maker of engine bearings, bushes and thrust washers (Bi-Metal), aluminium die-cast components (Alkop) and brake linings/shoes (Braking Systems) for auto, off-highway and industrial engines.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY06 | FY07 | FY08 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 10 | 10 | 10 | 128 | 141 | 126 | 154 | 148 |
| Borrowings | 24 | 26 | 27 | 15 | 34 | 29 | 53 | 27 |
| Other Liabilities | 13 | 16 | 21 | 34 | 26 | 21 | 32 | 29 |
| Total Liabilities | 52 | 56 | 63 | 182 | 207 | 182 | 244 | 210 |
| AssetsFixed Assets | 17 | 21 | 23 | 76 | 72 | 74 | 102 | 76 |
| CWIP | 4 | 1 | 1 | 8 | 14 | 0 | 9 | 0 |
| Investments | 0 | 0 | 0 | 10 | 12 | 34 | 6 | 35 |
| Other Assets | 30 | 34 | 38 | 87 | 109 | 74 | 126 | 99 |
| Total Assets | 52 | 56 | 63 | 182 | 207 | 182 | 244 | 210 |
| Line item | FY06 | FY07 | FY08 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -3 | 9 | 50 | 20 | 44 | 14 |
| Cash from Investing | -7 | -4 | -4 | -23 | -11 | -34 | -8 |
| Cash from Financing | 5 | 3 | -3 | -23 | 4 | -16 | -16 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | -3 | 5 | 36 | 10 | 31 | 8 |
| 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 (27.9×) and current (28.8×) 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 11.4% growth and a 28× exit, ₹175 only delivers your return if you pay ₹127. The price is currently baking in 18% growth.
EPS grows 11.4%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.4% | 6.78 |
| FY28 | 11.4% | 7.56 |
| FY29 | 11.4% | 8.42 |
| FY30 | 11.4% | 9.38 |
| FY31 | 11.4% | 10.45 |
| FY32 | 8.7% ·fade | 11.36 |
| FY33 | 6.0% ·fade | 12.04 |
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.