Coimbatore auto-parts maker: instrument clusters, actuation/fluid systems, precision plastic parts for OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 420 | 511 | 556 | 666 | 792 | 937 | 1.1k | 1.1k |
| Borrowings | 343 | 260 | 153 | 109 | 60 | 191 | 169 | 227 |
| Other Liabilities | 415 | 414 | 477 | 492 | 473 | 504 | 975 | 652 |
| Total Liabilities | 1.2k | 1.2k | 1.2k | 1.3k | 1.3k | 1.6k | 2.3k | 2.0k |
| AssetsFixed Assets | 678 | 611 | 599 | 584 | 619 | 696 | 902 | 788 |
| CWIP | 21 | 20 | 8 | 15 | 38 | 68 | 81 | 89 |
| Investments | 51 | 60 | 71 | 74 | 76 | 200 | 15 | 200 |
| Other Assets | 438 | 507 | 519 | 606 | 603 | 680 | 1.3k | 933 |
| Total Assets | 1.2k | 1.2k | 1.2k | 1.3k | 1.3k | 1.6k | 2.3k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 85 | 181 | 128 | 189 | 144 | 185 | 239 | 196 |
| Cash from Investing | -188 | -234 | -35 | -68 | -66 | -131 | -297 | -178 |
| Cash from Financing | 104 | 51 | -79 | -137 | -63 | -68 | 60 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | 151 | 98 | 147 | 60 | 48 | 45 | -12 |
| 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 (38.5×) and current (37.4×) 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 16.5% growth and a 37× exit, ₹559 only delivers your return if you pay ₹526. The price is currently baking in 18% growth.
EPS grows 16.5%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.5% | 17.42 |
| FY28 | 16.5% | 20.29 |
| FY29 | 16.5% | 23.64 |
| FY30 | 16.5% | 27.54 |
| FY31 | 16.5% | 32.08 |
| FY32 | 11.3% ·fade | 35.69 |
| FY33 | 6.0% ·fade | 37.83 |
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.