India's largest independent maker of cylindrical and needle roller bearings for autos and industrial machinery.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 438 | 498 | 569 | 648 | 841 | 899 | 935 | 943 |
| Borrowings | 359 | 253 | 302 | 329 | 178 | 187 | 133 | 154 |
| Other Liabilities | 167 | 186 | 183 | 215 | 201 | 201 | 244 | 239 |
| Total Liabilities | 983 | 956 | 1.1k | 1.2k | 1.2k | 1.3k | 1.3k | 1.4k |
| AssetsFixed Assets | 364 | 359 | 358 | 351 | 337 | 377 | 397 | 421 |
| CWIP | 16 | 10 | 11 | 28 | 43 | 40 | 37 | 43 |
| Investments | 12 | 12 | 34 | 36 | 44 | 58 | 64 | 74 |
| Other Assets | 591 | 575 | 671 | 796 | 815 | 832 | 834 | 818 |
| Total Assets | 983 | 956 | 1.1k | 1.2k | 1.2k | 1.3k | 1.3k | 1.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 71 | 102 | 158 | 16 | 61 | 115 | 84 | 241 |
| Cash from Investing | -89 | -65 | -32 | -50 | -44 | 100 | -60 | -131 |
| Cash from Financing | 36 | 9 | -129 | 22 | -13 | -222 | -29 | -140 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -21 | 37 | 122 | -14 | 21 | 66 | 2 | 136 |
| 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 (27.1×) and current (29.1×) 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 15.1% growth and a 27× exit, ₹428 only delivers your return if you pay ₹354. The price is currently baking in 19% growth.
EPS grows 15.1%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.1% | 16.94 |
| FY28 | 15.1% | 19.50 |
| FY29 | 15.1% | 22.45 |
| FY30 | 15.1% | 25.84 |
| FY31 | 15.1% | 29.74 |
| FY32 | 10.5% ·fade | 32.87 |
| FY33 | 6.0% ·fade | 34.85 |
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.