Nagpur-based manufacturer of rubber power-transmission belts for industrial, automotive and agricultural use.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 219 | 277 | 332 | 375 | 446 | 542 | 624 | 622 |
| Borrowings | 101 | 74 | 118 | 72 | 44 | 35 | 30 | 24 |
| Other Liabilities | 61 | 64 | 68 | 82 | 96 | 95 | 104 | 105 |
| Total Liabilities | 395 | 429 | 531 | 543 | 599 | 686 | 772 | 765 |
| AssetsFixed Assets | 219 | 225 | 258 | 273 | 274 | 265 | 266 | 268 |
| CWIP | 0 | 0 | 0 | 1 | 2 | 2 | 8 | 3 |
| Investments | 8 | 5 | 6 | 6 | 76 | 129 | 166 | 201 |
| Other Assets | 168 | 198 | 268 | 264 | 248 | 290 | 331 | 293 |
| Total Assets | 395 | 429 | 531 | 543 | 599 | 686 | 772 | 765 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 45 | 50 | 58 | 54 | 101 | 133 | 109 | 150 |
| Cash from Investing | -34 | -27 | -16 | -72 | -22 | -85 | -77 | -88 |
| Cash from Financing | -10 | -19 | -43 | 31 | -69 | -46 | -27 | -33 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 22 | 36 | -16 | 78 | 109 | 90 | 127 |
| 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 (21.3×) and current (24.3×) 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 13.5% growth and a 21× exit, ₹1641 only delivers your return if you pay ₹1,169. The price is currently baking in 21% growth.
EPS grows 13.5%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.5% | 76.70 |
| FY28 | 13.5% | 87.06 |
| FY29 | 13.5% | 98.81 |
| FY30 | 13.5% | 112.15 |
| FY31 | 13.5% | 127.29 |
| FY32 | 9.8% ·fade | 139.70 |
| FY33 | 6.0% ·fade | 148.08 |
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.