World's largest control-cable maker by volume; plus halogen lamps, sensors, clusters, actuators for auto OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 840 | 976 | 1.1k | 1.2k | 1.3k | 1.3k | 1.4k | 1.4k |
| Borrowings | 391 | 346 | 337 | 718 | 708 | 817 | 927 | 993 |
| Other Liabilities | 350 | 391 | 336 | 529 | 550 | 701 | 756 | 744 |
| Total Liabilities | 1.6k | 1.7k | 1.8k | 2.5k | 2.6k | 2.8k | 3.0k | 3.2k |
| AssetsFixed Assets | 613 | 598 | 588 | 807 | 852 | 1.0k | 1.1k | 1.1k |
| CWIP | 15 | 5 | 10 | 28 | 7 | 26 | 55 | 36 |
| Investments | 276 | 320 | 262 | 445 | 513 | 251 | 250 | 248 |
| Other Assets | 689 | 804 | 897 | 1.2k | 1.2k | 1.5k | 1.7k | 1.8k |
| Total Assets | 1.6k | 1.7k | 1.8k | 2.5k | 2.6k | 2.8k | 3.0k | 3.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 145 | 232 | 161 | 182 | 239 | 249 | 185 | 171 |
| Cash from Investing | -89 | -154 | -59 | 39 | -548 | -112 | 92 | -105 |
| Cash from Financing | -42 | -61 | -86 | -111 | 223 | -122 | -251 | -120 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 86 | 166 | 136 | 129 | 148 | 158 | 74 | 54 |
| 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 (39.7×) and current (35.1×) 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 6.4% growth and a 35× exit, ₹467 only delivers your return if you pay ₹269. The price is currently baking in 18% growth.
EPS grows 6.4%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.4% | 14.16 |
| FY28 | 6.4% | 15.07 |
| FY29 | 6.4% | 16.03 |
| FY30 | 6.4% | 17.06 |
| FY31 | 6.4% | 18.15 |
| FY32 | 6.2% ·fade | 19.28 |
| FY33 | 6.0% ·fade | 20.43 |
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.