Chennai maker of automotive & industrial wheels, air suspension, hydraulic cylinders and wind-turbine parts.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 573 | 575 | 651 | 680 | 770 | 847 | 882 | 950 |
| Borrowings | 584 | 630 | 838 | 776 | 727 | 716 | 718 | 753 |
| Other Liabilities | 580 | 989 | 1.2k | 1.3k | 1.3k | 1.4k | 1.5k | 1.6k |
| Total Liabilities | 1.8k | 2.2k | 2.7k | 2.8k | 2.9k | 3.0k | 3.1k | 3.3k |
| AssetsFixed Assets | 648 | 783 | 772 | 933 | 978 | 1.2k | 1.2k | 1.4k |
| CWIP | 134 | 43 | 85 | 70 | 75 | 46 | 62 | 63 |
| Investments | 17 | 17 | 14 | 9 | 12 | 24 | 49 | 49 |
| Other Assets | 963 | 1.4k | 1.9k | 1.8k | 1.8k | 1.8k | 1.8k | 1.8k |
| Total Assets | 1.8k | 2.2k | 2.7k | 2.8k | 2.9k | 3.0k | 3.1k | 3.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 175 | 159 | 138 | -16 | 359 | 314 | 400 | 464 |
| Cash from Investing | -183 | -199 | -110 | -116 | -145 | -141 | -255 | -277 |
| Cash from Financing | 0 | 52 | -27 | 122 | -210 | -140 | -146 | -176 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | -42 | 26 | -133 | 211 | 173 | 151 | 205 |
| 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 (19.6×) and current (27.4×) 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 37.6% growth and a 20× exit, ₹1553 only delivers your return if you pay ₹2,716. The price is currently baking in 24% growth.
EPS grows 37.6%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 37.6% | 78.05 |
| FY28 | 37.6% | 107.39 |
| FY29 | 37.6% | 147.77 |
| FY30 | 37.6% | 203.33 |
| FY31 | 37.6% | 279.79 |
| FY32 | 21.8% ·fade | 340.78 |
| FY33 | 6.0% ·fade | 361.23 |
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.