Hyderabad-based integrated logistics operator offering ocean, air, surface and rail freight, NVOCC/ISO tank container transport, customs clearance and fumigation services
Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 8 | 11 | 11 |
| Reserves | 2 | 7 | 12 | 54 | 70 |
| Borrowings | 19 | 17 | 37 | 41 | 108 |
| Other Liabilities | 7 | 15 | 19 | 25 | 47 |
| Total Liabilities | 29 | 42 | 76 | 131 | 236 |
| AssetsFixed Assets | 2 | 3 | 6 | 23 | 27 |
| CWIP | 0 | 0 | 1 | 1 | 7 |
| Investments | 0 | 0 | 0 | 4 | 0 |
| Other Assets | 27 | 39 | 69 | 104 | 201 |
| Total Assets | 29 | 42 | 76 | 131 | 236 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -14 | 4 | -9 | -53 |
| Cash from Investing | -3 | -2 | -8 | -33 |
| Cash from Financing | 19 | -3 | 17 | 102 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -17 | 2 | -14 | -80 |
| 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 (6.5×) and current (12.9×) 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 7× exit, ₹325 only delivers your return if you pay ₹122. The price is currently baking in 31% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.64 |
| FY28 | 10.0% | 30.41 |
| FY29 | 10.0% | 33.45 |
| FY30 | 10.0% | 36.79 |
| FY31 | 10.0% | 40.47 |
| FY32 | 8.0% ·fade | 43.71 |
| FY33 | 6.0% ·fade | 46.33 |
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.