Makes exhaust/emission-control systems and lightweighting suspension parts for auto OEMs in India and abroad.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 11 | 11 |
| Reserves | 361 | 440 | 594 | 776 | 1.0k | 1.1k | 1.1k | 1.3k |
| Borrowings | 11 | 12 | 12 | 25 | 24 | 52 | 50 | 49 |
| Other Liabilities | 247 | 530 | 480 | 606 | 598 | 643 | 699 | 853 |
| Total Liabilities | 625 | 987 | 1.1k | 1.4k | 1.6k | 1.8k | 1.9k | 2.2k |
| AssetsFixed Assets | 186 | 179 | 156 | 221 | 219 | 251 | 268 | 283 |
| CWIP | 1 | 0 | 0 | 0 | 0 | 8 | 7 | 0 |
| Investments | 42 | 55 | 104 | 54 | 687 | 757 | 946 | 1.1k |
| Other Assets | 395 | 753 | 832 | 1.1k | 741 | 757 | 688 | 796 |
| Total Assets | 625 | 987 | 1.1k | 1.4k | 1.6k | 1.8k | 1.9k | 2.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 95 | -30 | 148 | 192 | -200 | 370 | 271 | 363 |
| Cash from Investing | -42 | 39 | -152 | -62 | 191 | -214 | -68 | -370 |
| Cash from Financing | -5 | -1 | -1 | -9 | -27 | -54 | -262 | -100 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 37 | -44 | 124 | 178 | -289 | 340 | 211 | 324 |
| 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 (24.2×) and current (13.9×) 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 18.3% growth and a 14× exit, ₹826 only delivers your return if you pay ₹862. The price is currently baking in 17% growth.
EPS grows 18.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.3% | 70.38 |
| FY28 | 18.3% | 83.26 |
| FY29 | 18.3% | 98.49 |
| FY30 | 18.3% | 116.52 |
| FY31 | 18.3% | 137.84 |
| FY32 | 12.2% ·fade | 154.58 |
| FY33 | 6.0% ·fade | 163.86 |
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.