Diversified auto-component maker of locking systems, die-castings, sheet metal, and mirrors for 2W/PV/OHV OEMs
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Reserves | 702 | 744 | 799 | 860 | 956 | 1.1k | 1.2k | 1.3k |
| Borrowings | 283 | 310 | 620 | 666 | 741 | 924 | 955 | 1.1k |
| Other Liabilities | 321 | 482 | 497 | 563 | 662 | 727 | 1.0k | 995 |
| Total Liabilities | 1.4k | 1.6k | 2.0k | 2.1k | 2.4k | 2.8k | 3.2k | 3.5k |
| AssetsFixed Assets | 831 | 842 | 942 | 1.2k | 1.3k | 1.3k | 1.5k | 1.7k |
| CWIP | 33 | 15 | 128 | 115 | 76 | 69 | 86 | 100 |
| Investments | 48 | 58 | 53 | 49 | 57 | 61 | 60 | 67 |
| Other Assets | 454 | 682 | 853 | 814 | 950 | 1.3k | 1.5k | 1.6k |
| Total Assets | 1.4k | 1.6k | 2.0k | 2.1k | 2.4k | 2.8k | 3.2k | 3.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 133 | 239 | 124 | 49 | 308 | 275 | 247 | 210 |
| Cash from Investing | -141 | -112 | -98 | -310 | -269 | -241 | -300 | -221 |
| Cash from Financing | -243 | -124 | -26 | 260 | -37 | -7 | 101 | 28 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 153 | 49 | -247 | 58 | 42 | -59 | -71 |
| 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 (25.7×) and current (31.4×) 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 22.2% growth and a 26× exit, ₹708 only delivers your return if you pay ₹725. The price is currently baking in 22% growth.
EPS grows 22.2%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.2% | 27.51 |
| FY28 | 22.2% | 33.61 |
| FY29 | 22.2% | 41.08 |
| FY30 | 22.2% | 50.19 |
| FY31 | 22.2% | 61.34 |
| FY32 | 14.1% ·fade | 69.99 |
| FY33 | 6.0% ·fade | 74.19 |
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.