Faridabad-based auto-component maker of gaskets, heat shields and forgings, with JVs in chassis and rubber hose systems.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 186 | 235 | 290 | 355 | 525 | 620 | 669 | 731 |
| Borrowings | 153 | 103 | 89 | 87 | 99 | 94 | 86 | 84 |
| Other Liabilities | 128 | 179 | 178 | 201 | 221 | 224 | 243 | 258 |
| Total Liabilities | 480 | 529 | 570 | 656 | 857 | 951 | 1.0k | 1.1k |
| AssetsFixed Assets | 153 | 150 | 157 | 171 | 212 | 221 | 216 | 228 |
| CWIP | 1 | 3 | 3 | 5 | 7 | 23 | 26 | 22 |
| Investments | 53 | 73 | 98 | 127 | 186 | 209 | 225 | 247 |
| Other Assets | 273 | 303 | 311 | 353 | 451 | 498 | 543 | 589 |
| Total Assets | 480 | 529 | 570 | 656 | 857 | 951 | 1.0k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 37 | 66 | 52 | 57 | 67 | 80 | 85 |
| Cash from Investing | -36 | -15 | -2 | -25 | -37 | -52 | -45 | -36 |
| Cash from Financing | 18 | -21 | -65 | -27 | -16 | -18 | -23 | -28 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | 16 | 68 | 20 | 18 | 9 | 29 | 46 |
| 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 (18.9×) and current (21.4×) 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 22.9% growth and a 19× exit, ₹360 only delivers your return if you pay ₹410. The price is currently baking in 20% growth.
EPS grows 22.9%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.9% | 20.73 |
| FY28 | 22.9% | 25.48 |
| FY29 | 22.9% | 31.32 |
| FY30 | 22.9% | 38.49 |
| FY31 | 22.9% | 47.30 |
| FY32 | 14.4% ·fade | 54.14 |
| FY33 | 6.0% ·fade | 57.38 |
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.