Gujarat-based diversified group operating logistics/transportation, non-coking coal & petcoke trading, and kraft paper manufacturing from waste paper, with a newly added Mahindra Truck & Bus dealership.
Price
Market Cap
Sector
Diversified
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Reserves | 115 | 109 | 125 | 137 | 151 | 169 | 178 | 186 |
| Borrowings | 147 | 141 | 177 | 207 | 248 | 269 | 304 | 276 |
| Other Liabilities | 84 | 88 | 97 | 106 | 118 | 145 | 139 | 157 |
| Total Liabilities | 361 | 368 | 429 | 479 | 547 | 613 | 650 | 648 |
| AssetsFixed Assets | 117 | 109 | 110 | 107 | 149 | 162 | 185 | 187 |
| CWIP | 1 | 5 | 15 | 37 | 28 | 30 | 1 | 0 |
| Investments | 0 | 0 | 0 | 4 | 4 | 2 | 2 | 2 |
| Other Assets | 242 | 254 | 304 | 332 | 366 | 420 | 462 | 460 |
| Total Assets | 361 | 368 | 429 | 479 | 547 | 613 | 650 | 648 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 63 | 31 | 47 | 11 | 38 | 6 | 57 | 24 |
| Cash from Investing | -49 | -20 | -6 | -37 | -31 | -43 | -26 | -10 |
| Cash from Financing | -10 | -13 | -28 | 15 | -7 | 23 | -11 | -28 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 14 | 12 | 41 | -27 | 7 | -38 | 26 | 12 |
| 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 (13.1×) and current (12.9×) 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 11.6% growth and a 13× exit, ₹73 only delivers your return if you pay ₹56. The price is currently baking in 17% growth.
EPS grows 11.6%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.6% | 6.35 |
| FY28 | 11.6% | 7.09 |
| FY29 | 11.6% | 7.91 |
| FY30 | 11.6% | 8.83 |
| FY31 | 11.6% | 9.85 |
| FY32 | 8.8% ·fade | 10.72 |
| FY33 | 6.0% ·fade | 11.36 |
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.