Indian arm of Germany's Schaeffler Group; makes bearings, powertrain & mobility components for auto and industry.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| Reserves | 2.9k | 3.1k | 3.6k | 4.3k | 4.8k | 5.4k | 5.5k | 6.1k | 6.2k |
| Borrowings | 0 | 65 | 61 | 57 | 51 | 42 | 39 | 39 | 34 |
| Other Liabilities | 683 | 958 | 1.2k | 1.4k | 1.4k | 1.5k | 1.8k | 2.1k | 2.3k |
| Total Liabilities | 3.6k | 4.2k | 4.9k | 5.7k | 6.3k | 6.9k | 7.3k | 8.3k | 8.6k |
| AssetsFixed Assets | 895 | 1.0k | 1.1k | 1.1k | 1.3k | 1.8k | 1.7k | 2.0k | 1.9k |
| CWIP | 166 | 160 | 89 | 249 | 491 | 449 | 600 | 334 | 445 |
| Investments | 0 | 0 | 0 | 0 | 142 | 142 | 132 | 122 | 91 |
| Other Assets | 2.6k | 3.0k | 3.7k | 4.4k | 4.4k | 4.5k | 4.9k | 5.8k | 6.1k |
| Total Assets | 3.6k | 4.2k | 4.9k | 5.7k | 6.3k | 6.9k | 7.3k | 8.3k | 8.6k |
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 (54.0×) and current (50.2×) 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 12% growth and a 50× exit, ₹4146 only delivers your return if you pay ₹3,161. The price is currently baking in 18% growth.
EPS grows 12%/yr for 5 years, then fades to 6% over 2, exits at 50×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.0% | 92.50 |
| FY28 | 12.0% | 103.60 |
| FY29 | 12.0% | 116.03 |
| FY30 | 12.0% | 129.96 |
| FY31 | 12.0% | 145.55 |
| FY32 | 9.0% ·fade | 158.65 |
| FY33 | 6.0% ·fade | 168.17 |
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.