Designs and manufactures premium decorative aesthetics parts (badges, overlays, chrome trims, displays) for 2-wheelers, cars and consumer durables.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 30 | 30 | 31 | 31 | 31 | 32 |
| Reserves | 330 | 399 | 520 | 646 | 722 | 836 |
| Borrowings | 29 | 30 | 84 | 37 | 34 | 23 |
| Other Liabilities | 66 | 77 | 151 | 153 | 209 | 210 |
| Total Liabilities | 456 | 537 | 785 | 868 | 996 | 1.1k |
| AssetsFixed Assets | 207 | 199 | 475 | 434 | 416 | 404 |
| CWIP | 0 | 2 | 2 | 6 | 34 | 60 |
| Investments | 78 | 139 | 40 | 90 | 155 | 229 |
| Other Assets | 170 | 198 | 269 | 337 | 391 | 409 |
| Total Assets | 456 | 537 | 785 | 868 | 996 | 1.1k |
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 (28.8×) and current (41.1×) 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 36.9% growth and a 29× exit, ₹2215 only delivers your return if you pay ₹3,634. The price is currently baking in 25% growth.
EPS grows 36.9%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.9% | 73.72 |
| FY28 | 36.9% | 100.92 |
| FY29 | 36.9% | 138.16 |
| FY30 | 36.9% | 189.15 |
| FY31 | 36.9% | 258.94 |
| FY32 | 21.4% ·fade | 314.49 |
| FY33 | 6.0% ·fade | 333.35 |
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.