Manufactures aluminium and ferrous auto components (engine, transmission, chassis, EV) for global OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 607 | 592 | 620 | 676 | 707 | 716 | 740 | 766 |
| Borrowings | 418 | 554 | 599 | 754 | 688 | 697 | 692 | 728 |
| Other Liabilities | 381 | 477 | 548 | 492 | 479 | 566 | 602 | 635 |
| Total Liabilities | 1.4k | 1.6k | 1.8k | 1.9k | 1.9k | 2.0k | 2.0k | 2.1k |
| AssetsFixed Assets | 692 | 733 | 825 | 1.0k | 1.1k | 1.1k | 1.2k | 1.2k |
| CWIP | 63 | 63 | 88 | 79 | 89 | 124 | 106 | 162 |
| Investments | 0 | 0 | 2 | 2 | 4 | 4 | 6 | 6 |
| Other Assets | 665 | 840 | 865 | 835 | 725 | 770 | 766 | 757 |
| Total Assets | 1.4k | 1.6k | 1.8k | 1.9k | 1.9k | 2.0k | 2.0k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 128 | 117 | 23 | 216 | 160 | 247 | 193 | 326 |
| Cash from Investing | -180 | -132 | -100 | -198 | -228 | -102 | -134 | -286 |
| Cash from Financing | 69 | 2 | 80 | -24 | 77 | -153 | -57 | -42 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -81 | -17 | -95 | 16 | -40 | 93 | 52 | 33 |
| 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 (32.1×) and current (38.9×) 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 -0.9% growth and a 32× exit, ₹145 only delivers your return if you pay ₹47. The price is currently baking in 22% growth.
EPS grows -0.9%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.9% | 3.70 |
| FY28 | -0.9% | 3.66 |
| FY29 | -0.9% | 3.63 |
| FY30 | -0.9% | 3.60 |
| FY31 | -0.9% | 3.57 |
| FY32 | 2.6% ·fade | 3.66 |
| FY33 | 6.0% ·fade | 3.88 |
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.