Global auto-component maker: wiring harnesses, rear-view mirrors, polymer modules for OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 316 | 316 | 452 | 678 | 678 | 704 | 1.1k | 1.1k |
| Reserves | 10.9k | 12.2k | 20.1k | 21.8k | 25.5k | 34.2k | 36.1k | 39.9k |
| Borrowings | 13.1k | 11.9k | 14.1k | 13.8k | 19.9k | 17.2k | 19.8k | 19.2k |
| Other Liabilities | 20.6k | 23.3k | 21.0k | 25.1k | 38.1k | 39.8k | 43.9k | 49.3k |
| Total Liabilities | 45.0k | 47.7k | 55.7k | 61.3k | 84.2k | 91.9k | 100.8k | 109.4k |
| AssetsFixed Assets | 20.8k | 20.1k | 21.4k | 23.1k | 30.1k | 33.2k | 35.6k | 38.5k |
| CWIP | 852 | 877 | 1.3k | 1.5k | 2.5k | 2.6k | 3.1k | 4.1k |
| Investments | 796 | 846 | 6.5k | 6.3k | 6.5k | 6.6k | 6.7k | 7.2k |
| Other Assets | 22.6k | 25.9k | 26.5k | 30.4k | 45.0k | 49.4k | 55.4k | 59.6k |
| Total Assets | 45.0k | 47.7k | 55.7k | 61.3k | 84.2k | 91.9k | 100.8k | 109.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4.3k | 6.4k | 5.1k | 2.5k | 4.6k | 7.6k | 6.3k | 11.3k |
| Cash from Investing | -3.3k | -2.2k | -1.9k | -2.3k | -2.2k | -6.6k | -4.8k | -6.1k |
| Cash from Financing | -225 | -2.8k | -2.1k | -1.2k | -2.7k | 1.3k | -2.6k | -3.3k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1.6k | 4.2k | 3.1k | 26 | 2.5k | 3.6k | 1.9k | 5.4k |
| 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 (43.9×) and current (39.9×) 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 34.7% growth and a 40× exit, ₹146 only delivers your return if you pay ₹310. The price is currently baking in 17% growth.
EPS grows 34.7%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 34.7% | 4.92 |
| FY28 | 34.7% | 6.62 |
| FY29 | 34.7% | 8.92 |
| FY30 | 34.7% | 12.02 |
| FY31 | 34.7% | 16.19 |
| FY32 | 20.4% ·fade | 19.48 |
| FY33 | 6.0% ·fade | 20.65 |
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.