India's largest tyre maker, spanning two-wheelers to heavy vehicles, plus paints and motorsports tyres.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 12.2k | 13.4k | 14.0k | 14.7k | 16.7k | 18.6k | 19.4k | 21.0k |
| Borrowings | 1.9k | 2.4k | 3.2k | 3.0k | 2.8k | 3.8k | 3.6k | 3.2k |
| Other Liabilities | 5.4k | 6.8k | 5.8k | 6.6k | 7.3k | 7.3k | 7.2k | 7.8k |
| Total Liabilities | 19.4k | 22.6k | 23.1k | 24.4k | 26.8k | 29.7k | 30.3k | 32.0k |
| AssetsFixed Assets | 8.9k | 9.4k | 9.5k | 10.1k | 12.0k | 13.2k | 13.1k | 13.0k |
| CWIP | 1.7k | 1.0k | 1.2k | 3.0k | 2.4k | 1.2k | 949 | 1.0k |
| Investments | 1.5k | 5.9k | 3.7k | 3.1k | 3.4k | 4.5k | 4.6k | 3.4k |
| Other Assets | 7.3k | 6.3k | 8.6k | 8.1k | 9.0k | 10.8k | 11.7k | 14.6k |
| Total Assets | 19.4k | 22.6k | 23.1k | 24.4k | 26.8k | 29.7k | 30.3k | 32.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1.3k | 2.3k | 4.3k | -578 | 2.8k | 3.3k | 1.9k | 4.6k |
| Cash from Investing | -1.4k | -162 | -5.1k | 166 | -1.9k | -2.4k | -2.1k | -3.5k |
| Cash from Financing | 42 | -1.0k | -250 | 424 | -840 | -868 | 282 | -1.1k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -710 | -479 | 3.5k | -2.3k | -535 | 1.1k | 569 | 3.2k |
| 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 (29.1×) and current (22.9×) 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 46.5% growth and a 23× exit, ₹130755 only delivers your return if you pay ₹4,46,104. The price is currently baking in 17% growth.
EPS grows 46.5%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 46.5% | 8369.62 |
| FY28 | 46.5% | 12261.49 |
| FY29 | 46.5% | 17963.08 |
| FY30 | 46.5% | 26315.92 |
| FY31 | 46.5% | 38552.82 |
| FY32 | 26.3% ·fade | 48672.94 |
| FY33 | 6.0% ·fade | 51593.31 |
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.