India's leading multimodal logistics operator: rail ICDs, CFS terminals, warehousing and cold-chain (Snowman).
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 109 | 500 | 500 | 500 | 500 | 500 | 500 | 500 |
| Reserves | 607 | 944 | 1.1k | 1.2k | 1.4k | 1.5k | 1.8k | 1.6k |
| Borrowings | 600 | 691 | 592 | 486 | 486 | 392 | 716 | 315 |
| Other Liabilities | 57 | 192 | 161 | 171 | 181 | 218 | 545 | 246 |
| Total Liabilities | 1.4k | 2.3k | 2.4k | 2.4k | 2.6k | 2.6k | 3.5k | 2.7k |
| AssetsFixed Assets | 228 | 1.8k | 1.7k | 1.7k | 1.7k | 1.7k | 2.7k | 1.7k |
| CWIP | 0 | 29 | 10 | 10 | 36 | 9 | 11 | 29 |
| Investments | 963 | 143 | 145 | 291 | 347 | 452 | 136 | 464 |
| Other Assets | 182 | 362 | 465 | 402 | 436 | 466 | 725 | 497 |
| Total Assets | 1.4k | 2.3k | 2.4k | 2.4k | 2.6k | 2.6k | 3.5k | 2.7k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 118 | 300 | 359 | 314 | 307 | 330 | 349 |
| Cash from Investing | 115 | 24 | -42 | -197 | -106 | -82 | -77 |
| Cash from Financing | -260 | -224 | -210 | -228 | -248 | -244 | -275 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 117 | 261 | 316 | 254 | 236 | 324 | 263 |
| 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 (15.0×) and current (11.3×) 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 4% growth and a 11× exit, ₹61 only delivers your return if you pay ₹30. The price is currently baking in 18% growth.
EPS grows 4%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.0% | 5.58 |
| FY28 | 4.0% | 5.81 |
| FY29 | 4.0% | 6.04 |
| FY30 | 4.0% | 6.28 |
| FY31 | 4.0% | 6.53 |
| FY32 | 5.0% ·fade | 6.86 |
| FY33 | 6.0% ·fade | 7.27 |
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.