Navratna PSU flag-carrier operating tankers, bulk carriers, liner and offshore vessels for India's trade.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 |
| Reserves | 7.0k | 7.7k | 8.6k | 6.4k | 7.1k | 7.8k | 8.1k | 8.6k |
| Borrowings | 4.8k | 3.7k | 3.2k | 2.6k | 2.9k | 2.2k | 2.8k | 2.7k |
| Other Liabilities | 1.7k | 1.6k | 2.0k | 1.9k | 1.6k | 1.2k | 1.6k | 1.5k |
| Total Liabilities | 13.9k | 13.4k | 14.3k | 11.4k | 12.1k | 11.7k | 12.9k | 13.3k |
| AssetsFixed Assets | 10.7k | 10.2k | 7.6k | 7.4k | 7.0k | 6.7k | 7.4k | 7.2k |
| CWIP | 3 | 33 | 58 | 34 | 42 | 4 | 23 | 5 |
| Investments | 298 | 354 | 476 | 611 | 657 | 826 | 800 | 774 |
| Other Assets | 3.0k | 2.8k | 6.1k | 3.4k | 4.4k | 4.2k | 4.6k | 5.3k |
| Total Assets | 13.9k | 13.4k | 14.3k | 11.4k | 12.1k | 11.7k | 12.9k | 13.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 712 | 945 | 1.3k | 1.6k | 1.5k | 994 | 850 | 1.3k |
| Cash from Investing | 7 | 324 | -206 | -1.1k | -501 | -573 | -316 | -858 |
| Cash from Financing | -866 | -1.1k | -1.2k | -653 | -930 | 103 | -1.2k | -518 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 594 | 959 | 1.1k | 1.2k | 990 | 546 | 558 | -154 |
| FCF Margin | — | — | — | — | — | — | — | — |
A per-share valuation needs positive trailing EPS and a live price.
SCI doesn't have both right now.
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.