Auto-component group making vehicle access, wiring harness, clusters, die-casting and EV electronics for OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 45 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
| Reserves | 925 | 1.1k | 1.3k | 1.5k | 1.9k | 2.1k | 2.4k | 2.6k |
| Borrowings | 625 | 532 | 511 | 718 | 540 | 1.6k | 1.5k | 1.5k |
| Other Liabilities | 732 | 654 | 731 | 905 | 911 | 1.1k | 1.2k | 1.4k |
| Total Liabilities | 2.3k | 2.3k | 2.6k | 3.2k | 3.4k | 4.9k | 5.2k | 5.5k |
| AssetsFixed Assets | 570 | 613 | 887 | 1.0k | 1.2k | 1.5k | 1.5k | 1.6k |
| CWIP | 28 | 18 | 32 | 85 | 63 | 85 | 90 | 129 |
| Investments | 176 | 180 | 64 | 451 | 348 | 1.5k | 1.5k | 1.6k |
| Other Assets | 1.6k | 1.5k | 1.6k | 1.6k | 1.8k | 1.8k | 2.0k | 2.2k |
| Total Assets | 2.3k | 2.3k | 2.6k | 3.2k | 3.4k | 4.9k | 5.2k | 5.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 209 | 450 | 86 | 167 | 387 | 287 | 544 | 676 |
| Cash from Investing | -402 | -137 | -192 | 12 | -425 | 116 | -1.4k | -383 |
| Cash from Financing | 203 | -249 | 65 | -161 | 74 | -358 | 788 | -267 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 91 | 304 | -45 | 59 | 139 | 36 | 202 | 311 |
| 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 (44.0×) and current (43.4×) 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% growth and a 43× exit, ₹653 only delivers your return if you pay ₹406. The price is currently baking in 18% growth.
EPS grows 8%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.0% | 16.26 |
| FY28 | 8.0% | 17.57 |
| FY29 | 8.0% | 18.97 |
| FY30 | 8.0% | 20.49 |
| FY31 | 8.0% | 22.13 |
| FY32 | 7.0% ·fade | 23.68 |
| FY33 | 6.0% ·fade | 25.10 |
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.