Bead-wire maker for tyres; plants in Pithampur, Chennai & Thailand — only bead-wire producer in Thailand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 163 | 216 | 331 | 429 | 482 | 549 | 593 | 640 |
| Borrowings | 146 | 142 | 137 | 171 | 191 | 237 | 373 | 324 |
| Other Liabilities | 59 | 70 | 139 | 128 | 143 | 163 | 132 | 185 |
| Total Liabilities | 378 | 439 | 617 | 739 | 826 | 960 | 1.1k | 1.2k |
| AssetsFixed Assets | 229 | 242 | 281 | 325 | 364 | 532 | 600 | 619 |
| CWIP | 10 | 9 | 30 | 140 | 191 | 72 | 55 | 88 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 139 | 188 | 306 | 274 | 271 | 355 | 453 | 450 |
| Total Assets | 378 | 439 | 617 | 739 | 826 | 960 | 1.1k | 1.2k |
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 (38.1×) and current (28.6×) 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 -10.8% growth and a 29× exit, ₹449 only delivers your return if you pay ₹100. The price is currently baking in 17% growth.
EPS grows -10.8%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -10.8% | 14.00 |
| FY28 | -10.8% | 12.48 |
| FY29 | -10.8% | 11.14 |
| FY30 | -10.8% | 9.93 |
| FY31 | -10.8% | 8.86 |
| FY32 | -2.4% ·fade | 8.65 |
| FY33 | 6.0% ·fade | 9.17 |
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.