Automotive bearings, seals & lubrication systems maker (SKF Group India); industrial arm demerged FY26.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 |
| Reserves | 1.9k | 1.5k | 1.8k | 2.3k | 2.6k | 2.5k | 2.7k | 1.3k |
| Borrowings | 22 | 18 | 16 | 14 | 12 | 7 | 2 | 3 |
| Other Liabilities | 542 | 721 | 713 | 822 | 957 | 959 | 1.1k | 747 |
| Total Liabilities | 2.5k | 2.3k | 2.6k | 3.2k | 3.7k | 3.6k | 3.9k | 2.1k |
| AssetsFixed Assets | 352 | 345 | 402 | 424 | 472 | 551 | 408 | 440 |
| CWIP | 41 | 65 | 52 | 63 | 89 | 56 | 56 | 28 |
| Investments | 197 | 2 | 2 | 2 | 9 | 9 | 9 | 9 |
| Other Assets | 1.9k | 1.9k | 2.2k | 2.7k | 3.1k | 2.9k | 3.4k | 1.6k |
| Total Assets | 2.5k | 2.3k | 2.6k | 3.2k | 3.7k | 3.6k | 3.9k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 181 | 330 | 324 | 57 | 690 | 624 | 203 | 363 |
| Cash from Investing | 306 | -154 | 654 | -33 | -45 | -158 | -60 | -705 |
| Cash from Financing | -477 | -178 | -652 | -78 | -79 | -204 | -650 | -76 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 140 | 271 | 255 | -34 | 585 | 496 | 72 | 134 |
| 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 (44.7×) and current (30.4×) 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 -20.1% growth and a 30× exit, ₹1638 only delivers your return if you pay ₹195. The price is currently baking in 18% growth.
EPS grows -20.1%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -20.1% | 43.03 |
| FY28 | -20.1% | 34.38 |
| FY29 | -20.1% | 27.47 |
| FY30 | -20.1% | 21.95 |
| FY31 | -20.1% | 17.54 |
| FY32 | -7.1% ·fade | 16.30 |
| FY33 | 6.0% ·fade | 17.28 |
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.