30+ year precision gear, shaft and driveline component maker for 2W, 3W, PV, CV, agri and EV OEMs worldwide.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 |
| Reserves | 74 | 97 | 121 | 157 | 194 | 218 | 315 | 340 |
| Borrowings | 88 | 109 | 165 | 203 | 289 | 306 | 230 | 233 |
| Other Liabilities | 49 | 54 | 55 | 73 | 86 | 97 | 90 | 108 |
| Total Liabilities | 222 | 271 | 351 | 444 | 580 | 632 | 647 | 694 |
| AssetsFixed Assets | 108 | 140 | 178 | 227 | 304 | 323 | 320 | 342 |
| CWIP | 0 | 1 | 4 | 2 | 6 | 5 | 9 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
| Other Assets | 114 | 130 | 170 | 215 | 269 | 303 | 317 | 346 |
| Total Assets | 222 | 271 | 351 | 444 | 580 | 632 | 647 | 694 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 33 | 39 | 11 | 60 | 35 | 64 | 82 |
| Cash from Investing | -31 | -26 | -49 | -55 | -76 | -93 | -46 | -53 |
| Cash from Financing | 11 | -7 | 10 | 44 | 18 | 57 | -18 | -29 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | 7 | -10 | -44 | -15 | -58 | 18 | 29 |
| 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 (33.1×) and current (33.4×) 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 7.3% growth and a 33× exit, ₹1319 only delivers your return if you pay ₹788. The price is currently baking in 18% growth.
EPS grows 7.3%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.3% | 42.38 |
| FY28 | 7.3% | 45.48 |
| FY29 | 7.3% | 48.80 |
| FY30 | 7.3% | 52.36 |
| FY31 | 7.3% | 56.18 |
| FY32 | 6.7% ·fade | 59.92 |
| FY33 | 6.0% ·fade | 63.51 |
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.