Ahmedabad-based logistics company providing domestic road transportation, clearing & forwarding (C&F), and warehousing services via an owned commercial-vehicle fleet.
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 10 | 14 | 14 | 14 |
| Reserves | 38 | 48 | 55 | 117 | 124 | 126 |
| Borrowings | 43 | 35 | 41 | 62 | 74 | 79 |
| Other Liabilities | 34 | 22 | 20 | 21 | 32 | 35 |
| Total Liabilities | 116 | 105 | 126 | 213 | 243 | 253 |
| AssetsFixed Assets | 32 | 29 | 32 | 57 | 61 | 64 |
| CWIP | 0 | 0 | 0 | 6 | 15 | 27 |
| Investments | 0 | 0 | 0 | 5 | 0 | 0 |
| Other Assets | 83 | 76 | 94 | 146 | 167 | 162 |
| Total Assets | 116 | 105 | 126 | 213 | 243 | 253 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 21 | 16 | 6 | -21 | 23 |
| Cash from Investing | -7 | -4 | -10 | -50 | -34 |
| Cash from Financing | -15 | -11 | 8 | 69 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 16 | 12 | -4 | -58 | -16 |
| 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 (3.6×) and current (3.5×) 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 10% growth and a 3× exit, ₹57 only delivers your return if you pay ₹34. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 17.91 |
| FY28 | 10.0% | 19.70 |
| FY29 | 10.0% | 21.67 |
| FY30 | 10.0% | 23.84 |
| FY31 | 10.0% | 26.22 |
| FY32 | 8.0% ·fade | 28.32 |
| FY33 | 6.0% ·fade | 30.02 |
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.