Kolkata-based company operating in the infrastructure and transportation industry, listed on the NSE EMERGE SME platform.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 8 | 15 | 15 | 15 | 15 | 21 |
| Reserves | 0 | 1 | 9 | 11 | 13 | 16 | 26 | 50 |
| Borrowings | 1 | 4 | 2 | 2 | 13 | 17 | 14 | 14 |
| Other Liabilities | 0 | 2 | 8 | 12 | 12 | 16 | 10 | 9 |
| Total Liabilities | 2 | 7 | 27 | 40 | 54 | 64 | 66 | 94 |
| AssetsFixed Assets | 0 | 0 | 0 | 6 | 7 | 9 | 12 | 17 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 5 | 5 | 5 | 14 | 14 | 37 |
| Other Assets | 2 | 7 | 22 | 30 | 43 | 41 | 40 | 40 |
| Total Assets | 2 | 7 | 27 | 40 | 54 | 64 | 66 | 94 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 0 | -0 | -1 | 0 | -9 | 2 | 2 |
| Cash from Investing | 0 | 0 | -0 | -5 | -8 | -1 | -11 | -9 |
| Cash from Financing | -0 | -0 | 0 | 7 | 7 | 11 | 9 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | -0 | -1 | -5 | -10 | -0 | -6 |
| 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 (28.6×) and current (49.7×) 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% growth and a 29× exit, ₹106 only delivers your return if you pay ₹43. The price is currently baking in 30% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 2.34 |
| FY28 | 10.0% | 2.58 |
| FY29 | 10.0% | 2.84 |
| FY30 | 10.0% | 3.12 |
| FY31 | 10.0% | 3.43 |
| FY32 | 8.0% ·fade | 3.70 |
| FY33 | 6.0% ·fade | 3.93 |
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.