Asset-light, tech-enabled logistics platform offering multimodal freight forwarding, warehousing, customs clearance and project cargo across India and a 60+ country associate network, backed by the Skyways Group.
Price
Market Cap
Sector
Services
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 11 | 11 | 11 |
| Reserves | 6 | 28 | 31 | 32 |
| Borrowings | 0 | 0 | 0 | 0 |
| Other Liabilities | 14 | 4 | 5 | 4 |
| Total Liabilities | 28 | 44 | 47 | 47 |
| AssetsFixed Assets | 1 | 2 | 5 | 5 |
| CWIP | 1 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 26 | 40 | 42 | 42 |
| Total Assets | 28 | 44 | 47 | 47 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 0 | -4 | 14 |
| Cash from Investing | -3 | -13 | 4 |
| Cash from Financing | -0 | 19 | -1 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -0 | -6 | 12 |
| 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 (5.5×) and current (5.4×) 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 5× exit, ₹57 only delivers your return if you pay ₹36. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.44 |
| FY28 | 10.0% | 12.58 |
| FY29 | 10.0% | 13.84 |
| FY30 | 10.0% | 15.23 |
| FY31 | 10.0% | 16.75 |
| FY32 | 8.0% ·fade | 18.09 |
| FY33 | 6.0% ·fade | 19.17 |
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.