Chennai-based multimodal freight-forwarding and logistics company offering ocean, air and inland freight along with customs brokerage, warehousing and 3PL services.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 1 | 1 | 16 | 16 | 18 |
| Reserves | 0 | 1 | 9 | 41 | 83 | 181 | 262 |
| Borrowings | 0 | 0 | 32 | 8 | 26 | 50 | 53 |
| Other Liabilities | 0 | 0 | 30 | 31 | 32 | 44 | 33 |
| Total Liabilities | 0 | 1 | 72 | 82 | 156 | 291 | 367 |
| AssetsFixed Assets | 0 | 0 | 2 | 3 | 16 | 16 | 24 |
| CWIP | 0 | 0 | 0 | 4 | 0 | 0 | 11 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 1 | 70 | 75 | 140 | 275 | 333 |
| Total Assets | 0 | 1 | 72 | 82 | 156 | 291 | 367 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | 25 | 7 | 1 | -69 |
| Cash from Investing | — | — | 0 | 9 | -9 | -99 |
| Cash from Financing | — | — | -22 | -23 | 12 | 173 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | — | 25 | 2 | -6 | -89 |
| 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 (11.3×) and current (16.7×) 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 -40.2% growth and a 11× exit, ₹67 only delivers your return if you pay ₹1. The price is currently baking in 27% growth.
EPS grows -40.2%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -40.2% | 2.40 |
| FY28 | -40.2% | 1.43 |
| FY29 | -40.2% | 0.86 |
| FY30 | -40.2% | 0.51 |
| FY31 | -40.2% | 0.31 |
| FY32 | -17.1% ·fade | 0.25 |
| FY33 | 6.0% ·fade | 0.27 |
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.