Container Freight Station (CFS) and Inland Container Depot (ICD) operator handling import/export cargo storage, stuffing, customs and warehousing services near India's major ports
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 49 | 49 | 50 | 52 |
| Reserves | 3 | 206 | 189 | 219 | 258 | 300 |
| Borrowings | 113 | 414 | 419 | 548 | 644 | 769 |
| Other Liabilities | 72 | 154 | 125 | 139 | 130 | 127 |
| Total Liabilities | 188 | 774 | 782 | 955 | 1.1k | 1.2k |
| AssetsFixed Assets | 97 | 508 | 498 | 522 | 653 | 834 |
| CWIP | 0 | 1 | 0 | 0 | 2 | 2 |
| Investments | 0 | 36 | 72 | 214 | 199 | 192 |
| Other Assets | 91 | 230 | 211 | 219 | 229 | 220 |
| Total Assets | 188 | 774 | 782 | 955 | 1.1k | 1.2k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 125 | 99 | 108 | 157 |
| Cash from Investing | -90 | -13 | -39 | -130 | 8 |
| Cash from Financing | 98 | -108 | -53 | 18 | -173 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | 114 | 77 | 102 | 145 |
| 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 (29.5×) and current (18.7×) 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 -10.1% growth and a 19× exit, ₹24 only delivers your return if you pay ₹6. The price is currently baking in 17% growth.
EPS grows -10.1%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -10.1% | 1.18 |
| FY28 | -10.1% | 1.06 |
| FY29 | -10.1% | 0.95 |
| FY30 | -10.1% | 0.86 |
| FY31 | -10.1% | 0.77 |
| FY32 | -2.1% ·fade | 0.75 |
| FY33 | 6.0% ·fade | 0.80 |
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.