India's largest integrated air-and-ground express logistics and courier network, majority-owned by DHL Group.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 467 | 568 | 848 | 1.2k | 1.3k | 1.5k | 1.6k | 1.8k |
| Borrowings | 530 | 1.5k | 1.1k | 1.1k | 1.1k | 1.0k | 1.1k | 1.1k |
| Other Liabilities | 1.6k | 783 | 891 | 923 | 1.0k | 1.1k | 1.1k | 1.2k |
| Total Liabilities | 2.6k | 2.9k | 2.8k | 3.2k | 3.5k | 3.7k | 3.8k | 4.1k |
| AssetsFixed Assets | 1.7k | 1.6k | 1.4k | 1.4k | 1.8k | 1.8k | 1.9k | 2.0k |
| CWIP | 18 | 7 | 69 | 439 | 74 | 77 | 35 | 27 |
| Investments | 0 | 150 | 207 | 171 | 307 | 386 | 351 | 413 |
| Other Assets | 958 | 1.2k | 1.1k | 1.2k | 1.3k | 1.4k | 1.5k | 1.7k |
| Total Assets | 2.6k | 2.9k | 2.8k | 3.2k | 3.5k | 3.7k | 3.8k | 4.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 243 | 364 | 750 | 860 | 717 | 847 | 735 | 810 |
| Cash from Investing | -280 | -193 | -529 | 11 | -514 | -375 | -300 | -315 |
| Cash from Financing | 79 | -340 | -235 | -772 | -291 | -401 | -434 | -424 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -44 | 167 | 590 | 689 | 147 | 585 | 488 | 498 |
| 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 (54.9×) and current (47.7×) 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 -12.7% growth and a 48× exit, ₹4969 only delivers your return if you pay ₹977. The price is currently baking in 17% growth.
EPS grows -12.7%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.7% | 91.03 |
| FY28 | -12.7% | 79.47 |
| FY29 | -12.7% | 69.37 |
| FY30 | -12.7% | 60.56 |
| FY31 | -12.7% | 52.87 |
| FY32 | -3.4% ·fade | 51.10 |
| FY33 | 6.0% ·fade | 54.17 |
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.