Owns and charters dredgers, tugs and port craft; also builds ships for Indian ports and inland waterways
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 10 | 10 | 11 | 11 | 11 | 11 | 12 |
| Reserves | 8 | 17 | 37 | 123 | 157 | 207 | 229 | 558 |
| Borrowings | 16 | 17 | 26 | 25 | 60 | 133 | 146 | 222 |
| Other Liabilities | 9 | 7 | 20 | 50 | 32 | 48 | 47 | 28 |
| Total Liabilities | 36 | 51 | 94 | 209 | 259 | 399 | 432 | 820 |
| AssetsFixed Assets | 27 | 28 | 53 | 59 | 108 | 159 | 190 | 211 |
| CWIP | 0 | 3 | 2 | 8 | 12 | 50 | 27 | 99 |
| Investments | 1 | 0 | 3 | 11 | 29 | 60 | 46 | 0 |
| Other Assets | 7 | 20 | 36 | 131 | 110 | 129 | 169 | 510 |
| Total Assets | 36 | 51 | 94 | 209 | 259 | 399 | 432 | 820 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 11 | 2 | 5 | 35 | 21 | 38 | 58 | 74 |
| Cash from Investing | -9 | -11 | -4 | -31 | -23 | -72 | -127 | -379 |
| Cash from Financing | 5 | 4 | 9 | 7 | 35 | 28 | 64 | 347 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 10 | 2 | 8 | 4 | -20 | -43 | -45 |
| 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 (66.9×) and current (71.2×) 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% growth and a 67× exit, ₹2073 only delivers your return if you pay ₹5,141. The price is currently baking in 19% growth.
EPS grows 40%/yr for 5 years, then fades to 6% over 2, exits at 67×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 40.0% | 40.75 |
| FY28 | 40.0% | 57.06 |
| FY29 | 40.0% | 79.88 |
| FY30 | 40.0% | 111.83 |
| FY31 | 40.0% | 156.56 |
| FY32 | 23.0% ·fade | 192.57 |
| FY33 | 6.0% ·fade | 204.12 |
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.