North India/North-East-focused surface logistics operator providing PTL/FTL freight, ODC & bulk cargo movement, warehousing/3PL and customs clearance across India, Nepal, Bhutan and Bangladesh.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 50 | 50 | 50 | 50 | 95 | 100 | 100 | 100 |
| Reserves | 43 | 45 | 49 | 55 | 99 | 119 | 123 | 127 |
| Borrowings | 76 | 86 | 101 | 119 | 103 | 106 | 124 | 124 |
| Other Liabilities | 30 | 16 | 18 | 20 | 20 | 20 | 18 | 21 |
| Total Liabilities | 199 | 196 | 218 | 243 | 317 | 345 | 364 | 372 |
| AssetsFixed Assets | 17 | 14 | 13 | 14 | 13 | 8 | 19 | 24 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 4 | 2 | 0 |
| Investments | 0 | 0 | 0 | 0 | 5 | 5 | 9 | 9 |
| Other Assets | 183 | 183 | 205 | 230 | 299 | 327 | 334 | 340 |
| Total Assets | 199 | 196 | 218 | 243 | 317 | 345 | 364 | 372 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -13 | -4 | -11 | -10 | -14 | -46 | -21 | -9 |
| Cash from Investing | -4 | 0 | 0 | -2 | -3 | -6 | -2 | -16 |
| Cash from Financing | 19 | 4 | 10 | 15 | 18 | 65 | 17 | 19 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -17 | -4 | -11 | -13 | -18 | -48 | -23 | -21 |
| 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 (30.1×) and current (70.7×) 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 -27.3% growth and a 30× exit, ₹16 only delivers your return if you pay ₹0. The price is currently baking in 37% growth.
EPS grows -27.3%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -27.3% | 0.16 |
| FY28 | -27.3% | 0.12 |
| FY29 | -27.3% | 0.08 |
| FY30 | -27.3% | 0.06 |
| FY31 | -27.3% | 0.04 |
| FY32 | -10.7% ·fade | 0.04 |
| FY33 | 6.0% ·fade | 0.04 |
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.