India's largest wiring-harness maker, supplying full-system harness solutions to nearly every automotive OEM in the country.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 316 | 442 | 442 | 442 | 663 | 663 |
| Reserves | 0 | 799 | 888 | 1.2k | 1.3k | 1.2k | 1.5k |
| Borrowings | 96 | 283 | 373 | 259 | 269 | 253 | 233 |
| Other Liabilities | 1.7k | 1.2k | 1.2k | 1.2k | 1.8k | 1.9k | 2.4k |
| Total Liabilities | 1.8k | 2.6k | 2.9k | 3.1k | 3.7k | 4.0k | 4.7k |
| AssetsFixed Assets | 170 | 432 | 579 | 600 | 691 | 716 | 779 |
| CWIP | 0 | 32 | 27 | 24 | 37 | 53 | 2 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.6k | 2.1k | 2.3k | 2.5k | 3.0k | 3.2k | 4.0k |
| Total Assets | 1.8k | 2.6k | 2.9k | 3.1k | 3.7k | 4.0k | 4.7k |
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 (67.9×) and current (40.0×) 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 10.2% growth and a 40× exit, ₹38 only delivers your return if you pay ₹27. The price is currently baking in 18% growth.
EPS grows 10.2%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.2% | 1.05 |
| FY28 | 10.2% | 1.15 |
| FY29 | 10.2% | 1.27 |
| FY30 | 10.2% | 1.40 |
| FY31 | 10.2% | 1.54 |
| FY32 | 8.1% ·fade | 1.67 |
| FY33 | 6.0% ·fade | 1.77 |
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.