Delhi-based Clearing & Forwarding agent for major cement makers, running 100+ depots across 19 states, alongside an e-commerce electronics reselling arm and leased commercial real estate.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 19 | 19 | 19 | 19 |
| Reserves | 5 | 8 | 12 | 19 | 30 | 42 | 49 | 54 |
| Borrowings | 12 | 19 | 37 | 48 | 67 | 80 | 71 | 74 |
| Other Liabilities | 8 | 5 | 16 | 74 | 55 | 114 | 449 | 113 |
| Total Liabilities | 25 | 33 | 65 | 141 | 171 | 254 | 587 | 260 |
| AssetsFixed Assets | 2 | 1 | 26 | 29 | 29 | 31 | 31 | 31 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 22 | 31 | 37 | 110 | 140 | 221 | 555 | 228 |
| Total Assets | 25 | 33 | 65 | 141 | 171 | 254 | 587 | 260 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 0 | 5 | 4 | -27 | -17 | 4 |
| Cash from Investing | 1 | -6 | -20 | -10 | 4 | 4 | 9 |
| Cash from Financing | -6 | 6 | 15 | 6 | 33 | 4 | -13 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 1 | 4 | 3 | -28 | -20 | 3 |
| 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 (3.6×) and current (2.6×) 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 10% growth and a 3× exit, ₹34 only delivers your return if you pay ₹27. The price is currently baking in 14% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.28 |
| FY28 | 10.0% | 15.71 |
| FY29 | 10.0% | 17.28 |
| FY30 | 10.0% | 19.00 |
| FY31 | 10.0% | 20.90 |
| FY32 | 8.0% ·fade | 22.58 |
| FY33 | 6.0% ·fade | 23.93 |
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.