Chennai-based manufacturer of precision fasteners and engineered components for auto and non-auto industries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
| Reserves | 2.0k | 2.3k | 2.6k | 3.0k | 3.4k | 3.8k | 4.0k | 4.3k |
| Borrowings | 917 | 710 | 772 | 730 | 647 | 823 | 741 | 625 |
| Other Liabilities | 636 | 872 | 891 | 878 | 921 | 893 | 909 | 1.0k |
| Total Liabilities | 3.5k | 3.9k | 4.3k | 4.6k | 5.0k | 5.5k | 5.7k | 5.9k |
| AssetsFixed Assets | 1.9k | 1.9k | 1.9k | 2.0k | 2.1k | 2.3k | 2.4k | 2.5k |
| CWIP | 95 | 119 | 117 | 65 | 164 | 196 | 167 | 112 |
| Investments | 38 | 64 | 77 | 102 | 137 | 120 | 141 | 115 |
| Other Assets | 1.5k | 1.8k | 2.1k | 2.4k | 2.6k | 3.0k | 3.0k | 3.2k |
| Total Assets | 3.5k | 3.9k | 4.3k | 4.6k | 5.0k | 5.5k | 5.7k | 5.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 457 | 718 | 454 | 401 | 469 | 589 | 423 | 837 |
| Cash from Investing | -595 | -320 | -200 | -203 | -234 | -389 | -381 | -357 |
| Cash from Financing | 127 | -377 | -270 | -186 | -214 | -235 | -28 | -436 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -136 | 396 | 266 | 202 | 241 | 191 | 29 | 467 |
| 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 (41.5×) and current (34.3×) 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 5.9% growth and a 34× exit, ₹965 only delivers your return if you pay ₹538. The price is currently baking in 18% growth.
EPS grows 5.9%/yr for 5 years, then fades to 6% over 2, exits at 34×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.9% | 29.79 |
| FY28 | 5.9% | 31.55 |
| FY29 | 5.9% | 33.41 |
| FY30 | 5.9% | 35.38 |
| FY31 | 5.9% | 37.47 |
| FY32 | 5.9% ·fade | 39.70 |
| FY33 | 6.0% ·fade | 42.08 |
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.