India's largest chauffeur-driven corporate mobility company, offering Employee Transportation Services (ETS) and Chauffeured/Corporate Car Rentals (CCR) through an asset-light, vendor-owned fleet.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 12 | 12 | 12 | 12 |
| Reserves | 66 | 63 | 73 | 114 | 163 | 205 | 218 | 248 |
| Borrowings | 33 | 15 | 4 | 38 | 30 | 14 | 8 | 8 |
| Other Liabilities | 63 | 29 | 36 | 77 | 84 | 101 | 124 | 124 |
| Total Liabilities | 163 | 107 | 113 | 229 | 289 | 333 | 362 | 391 |
| AssetsFixed Assets | 36 | 19 | 14 | 37 | 46 | 58 | 63 | 56 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Investments | 2 | 20 | 30 | 40 | 87 | 83 | 69 | 103 |
| Other Assets | 124 | 68 | 69 | 152 | 155 | 191 | 230 | 232 |
| Total Assets | 163 | 107 | 113 | 229 | 289 | 333 | 362 | 391 |
| Line item | FY15 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | 29 | 21 | 19 | 12 | 65 | 75 | 61 |
| Cash from Investing | -9 | 28 | -9 | -6 | -43 | -53 | -19 | -40 |
| Cash from Financing | -1 | -44 | -21 | -13 | 27 | -11 | -30 | -22 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 8 | 29 | 19 | -19 | 45 | 45 | 39 |
| 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 (25.6×) and current (14.3×) 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 -2.5% growth and a 14× exit, ₹137 only delivers your return if you pay ₹48. The price is currently baking in 18% growth.
EPS grows -2.5%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.5% | 9.29 |
| FY28 | -2.5% | 9.06 |
| FY29 | -2.5% | 8.83 |
| FY30 | -2.5% | 8.61 |
| FY31 | -2.5% | 8.40 |
| FY32 | 1.7% ·fade | 8.54 |
| FY33 | 6.0% ·fade | 9.06 |
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.