Sole authorised provider of online rail ticketing, catering and Rail Neer drinking water for Indian Railways.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 160 | 160 | 160 | 160 | 160 | 160 | 160 | 160 |
| Reserves | 1.2k | 1.3k | 1.7k | 2.3k | 3.1k | 3.5k | 4.1k | 4.1k |
| Borrowings | 0 | 79 | 105 | 84 | 60 | 90 | 78 | 81 |
| Other Liabilities | 1.9k | 1.6k | 1.9k | 2.5k | 2.8k | 3.0k | 3.3k | 3.2k |
| Total Liabilities | 3.2k | 3.2k | 3.9k | 5.1k | 6.1k | 6.8k | 7.6k | 7.6k |
| AssetsFixed Assets | 285 | 311 | 335 | 351 | 343 | 813 | 821 | 839 |
| CWIP | 16 | 24 | 26 | 34 | 443 | 27 | 7 | 42 |
| Investments | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 25 |
| Other Assets | 2.9k | 2.8k | 3.5k | 4.7k | 5.3k | 5.9k | 6.8k | 6.7k |
| Total Assets | 3.2k | 3.2k | 3.9k | 5.1k | 6.1k | 6.8k | 7.6k | 7.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 499 | 409 | 248 | 524 | 812 | 882 | 834 | 1.3k |
| Cash from Investing | -353 | 8 | -453 | -242 | -317 | -215 | -239 | -447 |
| Cash from Financing | -179 | -280 | -47 | -258 | -434 | -404 | -910 | -787 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 445 | 374 | 170 | 503 | 744 | 650 | 787 | 1.2k |
| 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 (50.7×) and current (29.8×) 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 11.4% growth and a 30× exit, ₹520 only delivers your return if you pay ₹388. The price is currently baking in 17% growth.
EPS grows 11.4%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.4% | 19.39 |
| FY28 | 11.4% | 21.61 |
| FY29 | 11.4% | 24.07 |
| FY30 | 11.4% | 26.81 |
| FY31 | 11.4% | 29.87 |
| FY32 | 8.7% ·fade | 32.47 |
| FY33 | 6.0% ·fade | 34.42 |
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.