Tata Group product-engineering firm serving automotive, aerospace and industrial-machinery OEMs worldwide.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 42 | 42 | 42 | 81 | 81 | 81 | 81 | 81 |
| Reserves | 1.8k | 2.1k | 2.2k | 2.9k | 3.1k | 3.5k | 3.5k | 3.8k |
| Borrowings | 258 | 266 | 261 | 255 | 257 | 237 | 247 | 938 |
| Other Liabilities | 462 | 1.2k | 1.7k | 2.0k | 2.1k | 2.8k | 3.3k | 4.0k |
| Total Liabilities | 2.6k | 3.6k | 4.2k | 5.2k | 5.6k | 6.7k | 7.2k | 8.9k |
| AssetsFixed Assets | 1.1k | 1.1k | 1.1k | 1.1k | 1.2k | 1.1k | 1.2k | 2.1k |
| CWIP | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 15 |
| Investments | 36 | 497 | 528 | 30 | 150 | 616 | 565 | 823 |
| Other Assets | 1.4k | 2.0k | 2.6k | 4.1k | 4.3k | 4.9k | 5.4k | 6.0k |
| Total Assets | 2.6k | 3.6k | 4.2k | 5.2k | 5.6k | 6.7k | 7.2k | 8.9k |
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 (56.0×) and current (62.3×) 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 -15.6% growth and a 56× exit, ₹758 only delivers your return if you pay ₹111. The price is currently baking in 20% growth.
EPS grows -15.6%/yr for 5 years, then fades to 6% over 2, exits at 56×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -15.6% | 10.27 |
| FY28 | -15.6% | 8.67 |
| FY29 | -15.6% | 7.32 |
| FY30 | -15.6% | 6.18 |
| FY31 | -15.6% | 5.21 |
| FY32 | -4.8% ·fade | 4.96 |
| FY33 | 6.0% ·fade | 5.26 |
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.