Leading Indian maker of tapered roller bearings, expanding into spherical and cylindrical bearings.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| Reserves | 1.5k | 1.3k | 1.6k | 2.0k | 2.3k | 2.8k | 2.7k | 2.9k |
| Borrowings | 24 | 35 | 32 | 31 | 25 | 17 | 15 | 15 |
| Other Liabilities | 377 | 510 | 505 | 489 | 545 | 564 | 598 | 763 |
| Total Liabilities | 2.0k | 1.9k | 2.2k | 2.6k | 3.0k | 3.4k | 3.4k | 3.8k |
| AssetsFixed Assets | 748 | 818 | 860 | 843 | 853 | 809 | 1.3k | 1.4k |
| CWIP | 157 | 97 | 50 | 53 | 104 | 592 | 241 | 101 |
| Investments | 13 | 0 | 99 | 236 | 161 | 117 | 120 | 180 |
| Other Assets | 1.1k | 973 | 1.2k | 1.4k | 1.9k | 1.9k | 1.8k | 2.0k |
| Total Assets | 2.0k | 1.9k | 2.2k | 2.6k | 3.0k | 3.4k | 3.4k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 249 | 357 | 189 | 33 | 341 | 340 | 387 | 437 |
| Cash from Investing | -106 | -110 | -67 | -75 | -45 | -228 | -337 | -402 |
| Cash from Financing | -23 | -17 | -379 | -15 | -15 | -17 | -27 | -279 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 131 | 237 | 111 | -47 | 280 | 81 | 14 | 140 |
| 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 (58.4×) and current (69.7×) 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 0.5% growth and a 58× exit, ₹3689 only delivers your return if you pay ₹1,296. The price is currently baking in 22% growth.
EPS grows 0.5%/yr for 5 years, then fades to 6% over 2, exits at 58×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.5% | 53.22 |
| FY28 | 0.5% | 53.49 |
| FY29 | 0.5% | 53.76 |
| FY30 | 0.5% | 54.03 |
| FY31 | 0.5% | 54.30 |
| FY32 | 3.3% ·fade | 56.06 |
| FY33 | 6.0% ·fade | 59.43 |
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.