Coimbatore-based Murugappa Group manufacturer of industrial gears, gearboxes and geared motors.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 221 | 229 | 252 | 295 | 338 | 395 | 424 | 432 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 54 | 88 | 81 | 75 | 97 | 101 | 94 | 116 |
| Total Liabilities | 283 | 325 | 341 | 377 | 443 | 504 | 526 | 556 |
| AssetsFixed Assets | 60 | 74 | 66 | 70 | 72 | 79 | 79 | 106 |
| CWIP | 6 | 0 | 3 | 2 | 4 | 5 | 7 | 26 |
| Investments | 79 | 47 | 50 | 57 | 45 | 88 | 99 | 75 |
| Other Assets | 138 | 205 | 221 | 248 | 321 | 332 | 341 | 348 |
| Total Assets | 283 | 325 | 341 | 377 | 443 | 504 | 526 | 556 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 27 | 56 | 31 | 35 | 63 | 36 | 91 | 70 |
| Cash from Investing | 40 | 24 | -18 | -16 | -26 | -12 | -38 | -45 |
| Cash from Financing | -49 | -98 | -12 | -19 | -23 | -39 | -38 | -38 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 16 | 38 | 16 | 30 | 48 | 18 | 67 | 17 |
| 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 (43.6×) and current (42.4×) 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 4.7% growth and a 42× exit, ₹424 only delivers your return if you pay ₹222. The price is currently baking in 18% growth.
EPS grows 4.7%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.7% | 10.46 |
| FY28 | 4.7% | 10.95 |
| FY29 | 4.7% | 11.47 |
| FY30 | 4.7% | 12.00 |
| FY31 | 4.7% | 12.57 |
| FY32 | 5.3% ·fade | 13.24 |
| FY33 | 6.0% ·fade | 14.04 |
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.