Auto-ancillary maker of seat frames, trims & interiors for 2W/4W OEMs; ~30% of Maruti Suzuki seating needs
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 12 | 24 | 33 | 24 |
| Reserves | 127 | 134 | 144 | 164 | 188 | 217 | 300 | 263 |
| Borrowings | 0 | 4 | 13 | 34 | 31 | 32 | 52 | 33 |
| Other Liabilities | 19 | 40 | 46 | 92 | 112 | 151 | 146 | 142 |
| Total Liabilities | 152 | 184 | 209 | 296 | 343 | 424 | 532 | 462 |
| AssetsFixed Assets | 33 | 41 | 47 | 133 | 147 | 153 | 245 | 241 |
| CWIP | 0 | 3 | 32 | 13 | 12 | 28 | 13 | 8 |
| Investments | 2 | 2 | 2 | 3 | 3 | 2 | 76 | 25 |
| Other Assets | 117 | 138 | 128 | 146 | 181 | 242 | 198 | 189 |
| Total Assets | 152 | 184 | 209 | 296 | 343 | 424 | 532 | 462 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | -2 | 1 | 48 | 27 | 84 | 38 |
| Cash from Investing | -10 | 1 | -4 | -35 | -6 | -42 | -61 |
| Cash from Financing | -1 | -1 | 0 | -5 | -8 | -12 | -14 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -16 | -28 | 2 | -7 | 36 | -24 |
| 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 (34.4×) and current (38.4×) 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 26.8% growth and a 34× exit, ₹855 only delivers your return if you pay ₹1,153. The price is currently baking in 20% growth.
EPS grows 26.8%/yr for 5 years, then fades to 6% over 2, exits at 34×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.8% | 28.28 |
| FY28 | 26.8% | 35.85 |
| FY29 | 26.8% | 45.46 |
| FY30 | 26.8% | 57.65 |
| FY31 | 26.8% | 73.10 |
| FY32 | 16.4% ·fade | 85.09 |
| FY33 | 6.0% ·fade | 90.19 |
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.