Delhi-based asset-light international freight-forwarding company offering sea/air freight forwarding, customs clearance and multimodal transport, plus TiGreen (renewable-energy logistics) and CUBOX (LCL consolidation) verticals.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 26 | 31 | 64 | 87 | 100 | 128 | 141 | 149 |
| Borrowings | 14 | 15 | 0 | 0 | 12 | 34 | 49 | 50 |
| Other Liabilities | 17 | 27 | 47 | 22 | 21 | 23 | 42 | 52 |
| Total Liabilities | 68 | 84 | 121 | 120 | 144 | 196 | 243 | 263 |
| AssetsFixed Assets | 9 | 9 | 8 | 8 | 9 | 9 | 9 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 5 | 5 | 11 | 12 | 13 | 13 |
| Other Assets | 59 | 75 | 108 | 107 | 123 | 175 | 222 | 240 |
| Total Assets | 68 | 84 | 121 | 120 | 144 | 196 | 243 | 263 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | 2 | 26 | 44 | 17 | -17 | -19 | -18 |
| Cash from Investing | -1 | 1 | -1 | -3 | 4 | -5 | 2 | 1 |
| Cash from Financing | -3 | -4 | -2 | -2 | -1 | 11 | 20 | 12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | 2 | 26 | 44 | 16 | -20 | -20 | -20 |
| 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 (22.0×) and current (17.3×) 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 -2.2% growth and a 17× exit, ₹35 only delivers your return if you pay ₹13. The price is currently baking in 18% growth.
EPS grows -2.2%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.2% | 2.00 |
| FY28 | -2.2% | 1.95 |
| FY29 | -2.2% | 1.91 |
| FY30 | -2.2% | 1.87 |
| FY31 | -2.2% | 1.83 |
| FY32 | 1.9% ·fade | 1.86 |
| FY33 | 6.0% ·fade | 1.97 |
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.