Murugappa Group maker of precision tubes, auto components, cycles, fitness gear and industrial chains.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 1.7k | 2.3k | 3.1k | 3.9k | 5.1k | 5.5k | 7.5k | 7.7k |
| Borrowings | 414 | 2.0k | 871 | 726 | 896 | 703 | 705 | 754 |
| Other Liabilities | 932 | 4.3k | 4.9k | 5.6k | 7.1k | 9.6k | 12.1k | 12.9k |
| Total Liabilities | 3.1k | 8.6k | 8.9k | 10.3k | 13.1k | 15.9k | 20.3k | 21.4k |
| AssetsFixed Assets | 1.5k | 3.4k | 3.3k | 3.6k | 4.4k | 5.2k | 6.0k | 6.2k |
| CWIP | 58 | 152 | 128 | 191 | 381 | 770 | 763 | 895 |
| Investments | 186 | 369 | 542 | 729 | 1.4k | 931 | 1.4k | 1.0k |
| Other Assets | 1.3k | 4.7k | 4.9k | 5.8k | 6.9k | 9.0k | 12.2k | 13.3k |
| Total Assets | 3.1k | 8.6k | 8.9k | 10.3k | 13.1k | 15.9k | 20.3k | 21.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 493 | 596 | 257 | 896 | 1.4k | 675 | 1.2k | 1.2k |
| Cash from Investing | -196 | -246 | -80 | -79 | -850 | -1.7k | -1.6k | -4.0k |
| Cash from Financing | -280 | -284 | 304 | -921 | -75 | 645 | 522 | 2.7k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 310 | 377 | 112 | 658 | 983 | -148 | -22 | -266 |
| 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 (83.8×) and current (99.8×) 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 -5.5% growth and a 84× exit, ₹3286 only delivers your return if you pay ₹832. The price is currently baking in 21% growth.
EPS grows -5.5%/yr for 5 years, then fades to 6% over 2, exits at 84×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.5% | 31.10 |
| FY28 | -5.5% | 29.39 |
| FY29 | -5.5% | 27.77 |
| FY30 | -5.5% | 26.25 |
| FY31 | -5.5% | 24.80 |
| FY32 | 0.2% ·fade | 24.86 |
| FY33 | 6.0% ·fade | 26.36 |
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.