Precision-forged and machined components maker for auto, aerospace, defence and semiconductor OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 10 | 11 | 11 | 12 | 12 | 12 |
| Reserves | 759 | 869 | 1.0k | 1.2k | 1.3k | 2.7k | 2.9k | 3.1k |
| Borrowings | 725 | 640 | 746 | 804 | 891 | 407 | 439 | 591 |
| Other Liabilities | 336 | 412 | 451 | 491 | 555 | 578 | 659 | 816 |
| Total Liabilities | 1.8k | 1.9k | 2.2k | 2.5k | 2.8k | 3.7k | 4.0k | 4.5k |
| AssetsFixed Assets | 1.1k | 1.1k | 1.2k | 1.4k | 1.6k | 1.9k | 2.1k | 2.3k |
| CWIP | 68 | 60 | 122 | 76 | 84 | 195 | 132 | 220 |
| Investments | 4 | 4 | 11 | 11 | 41 | 52 | 72 | 90 |
| Other Assets | 693 | 739 | 848 | 982 | 1.1k | 1.6k | 1.6k | 1.9k |
| Total Assets | 1.8k | 1.9k | 2.2k | 2.5k | 2.8k | 3.7k | 4.0k | 4.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 218 | 241 | 256 | 213 | 256 | 374 | 377 | 387 |
| Cash from Investing | -243 | -176 | -140 | -258 | -239 | -367 | -957 | -441 |
| Cash from Financing | 14 | -29 | -139 | 47 | -6 | -8 | 583 | 104 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -20 | 67 | 122 | -54 | 14 | 36 | -219 | -123 |
| 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 (36.3×) and current (65.8×) 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 23.7% growth and a 36× exit, ₹2946 only delivers your return if you pay ₹2,137. The price is currently baking in 31% growth.
EPS grows 23.7%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.7% | 55.41 |
| FY28 | 23.7% | 68.54 |
| FY29 | 23.7% | 84.78 |
| FY30 | 23.7% | 104.87 |
| FY31 | 23.7% | 129.73 |
| FY32 | 14.8% ·fade | 148.99 |
| FY33 | 6.0% ·fade | 157.93 |
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.