Navratna PSU moving EXIM & domestic containers nationwide by rail via own terminals, rakes & wagons.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 305 | 305 | 305 | 305 | 305 | 305 | 381 | 381 |
| Reserves | 9.7k | 9.9k | 10.5k | 10.9k | 11.5k | 12.1k | 12.4k | 12.6k |
| Borrowings | 70 | 723 | 735 | 779 | 939 | 861 | 905 | 965 |
| Other Liabilities | 1.7k | 1.5k | 1.5k | 1.5k | 1.3k | 1.2k | 1.3k | 1.3k |
| Total Liabilities | 11.8k | 12.4k | 13.0k | 13.5k | 14.0k | 14.5k | 15.0k | 15.2k |
| AssetsFixed Assets | 5.3k | 5.7k | 5.7k | 5.6k | 6.0k | 6.6k | 6.8k | 7.2k |
| CWIP | 943 | 923 | 755 | 837 | 893 | 854 | 785 | 901 |
| Investments | 1.2k | 1.3k | 1.2k | 1.2k | 1.1k | 1.1k | 1.0k | 1.1k |
| Other Assets | 4.3k | 4.6k | 5.3k | 5.8k | 6.0k | 5.9k | 6.3k | 6.0k |
| Total Assets | 11.8k | 12.4k | 13.0k | 13.5k | 14.0k | 14.5k | 15.0k | 15.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1.9k | 4.3k | 1.0k | 1.4k | 1.4k | 1.4k | 1.7k | 1.5k |
| Cash from Investing | 1.4k | -2.9k | 34 | -1.1k | -593 | -699 | -629 | -236 |
| Cash from Financing | 481 | -1.5k | -457 | -595 | -854 | -840 | -914 | -954 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2.7k | 3.3k | 567 | 765 | 835 | 603 | 868 | 344 |
| 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 (42.9×) and current (29.9×) 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 2% growth and a 30× exit, ₹487 only delivers your return if you pay ₹224. The price is currently baking in 17% growth.
EPS grows 2%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 2.0% | 16.63 |
| FY28 | 2.0% | 16.96 |
| FY29 | 2.0% | 17.30 |
| FY30 | 2.0% | 17.64 |
| FY31 | 2.0% | 18.00 |
| FY32 | 4.0% ·fade | 18.72 |
| FY33 | 6.0% ·fade | 19.84 |
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.