Jaipur-based logistics and transportation carrier, diversifying into solar/renewable power through a wholly-owned subsidiary.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 10 | 10 | 20 | 25 | 25 | 28 | 56 |
| Reserves | 16 | 15 | 16 | 8 | 29 | 34 | 64 | 40 |
| Borrowings | 20 | 18 | 20 | 20 | 20 | 25 | 27 | 30 |
| Other Liabilities | 4 | 5 | 17 | 12 | 9 | 11 | 10 | 14 |
| Total Liabilities | 48 | 48 | 64 | 61 | 83 | 96 | 129 | 140 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 30 |
| Other Assets | 46 | 47 | 62 | 59 | 81 | 94 | 98 | 107 |
| Total Assets | 48 | 48 | 64 | 61 | 83 | 96 | 129 | 140 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 0 | 0 | -1 | 1 | -11 | 10 | 7 |
| Cash from Investing | -4 | 2 | -2 | 3 | 2 | -8 | -9 | -3 |
| Cash from Financing | -1 | -2 | 1 | -1 | -4 | 20 | -2 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 0 | 0 | -1 | 1 | -13 | 10 | 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 (73.5×) and current (42.3×) 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 20.7% growth and a 42× exit, ₹23 only delivers your return if you pay ₹26. The price is currently baking in 18% growth.
EPS grows 20.7%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.7% | 0.64 |
| FY28 | 20.7% | 0.77 |
| FY29 | 20.7% | 0.93 |
| FY30 | 20.7% | 1.12 |
| FY31 | 20.7% | 1.36 |
| FY32 | 13.4% ·fade | 1.54 |
| FY33 | 6.0% ·fade | 1.63 |
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.