Operates Pipavav Port in Gujarat, an all-weather port handling container, bulk, liquid & RoRo cargo.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 483 | 483 | 483 | 483 | 483 | 483 | 483 | 483 |
| Reserves | 1.6k | 1.5k | 1.5k | 1.6k | 1.6k | 1.6k | 1.7k | 1.7k |
| Borrowings | 58 | 47 | 47 | 79 | 79 | 63 | 51 | 37 |
| Other Liabilities | 282 | 363 | 442 | 479 | 526 | 498 | 475 | 559 |
| Total Liabilities | 2.4k | 2.4k | 2.5k | 2.6k | 2.7k | 2.7k | 2.7k | 2.8k |
| AssetsFixed Assets | 1.6k | 1.5k | 1.4k | 1.4k | 1.4k | 1.3k | 1.3k | 1.3k |
| CWIP | 6 | 53 | 49 | 95 | 81 | 83 | 26 | 286 |
| Investments | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 |
| Other Assets | 754 | 839 | 982 | 1.1k | 1.2k | 1.2k | 1.2k | 1.1k |
| Total Assets | 2.4k | 2.4k | 2.5k | 2.6k | 2.7k | 2.7k | 2.7k | 2.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 296 | 340 | 384 | 380 | 370 | 485 | 446 | 507 |
| Cash from Investing | -122 | -81 | -101 | -166 | -82 | -107 | -56 | -15 |
| Cash from Financing | -198 | -250 | -296 | -220 | -273 | -370 | -401 | -495 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 264 | 325 | 339 | 329 | 312 | 413 | 351 | 216 |
| 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 (19.8×) and current (16.3×) 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 15.5% growth and a 16× exit, ₹151 only delivers your return if you pay ₹135. The price is currently baking in 18% growth.
EPS grows 15.5%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.5% | 10.74 |
| FY28 | 15.5% | 12.41 |
| FY29 | 15.5% | 14.33 |
| FY30 | 15.5% | 16.55 |
| FY31 | 15.5% | 19.12 |
| FY32 | 10.8% ·fade | 21.17 |
| FY33 | 6.0% ·fade | 22.44 |
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.