Asset-light Employee Transportation Services (ETS) operator running home-to-office-to-home commutes for large MNCs and corporates across India via a vendor-sourced driver/fleet network.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 11 | 11 | 11 |
| Reserves | -9 | -3 | -1 | 3 | 26 | 28 | 29 |
| Borrowings | 9 | 6 | 4 | 1 | 0 | 0 | 0 |
| Other Liabilities | 13 | 9 | 8 | 7 | 7 | 7 | 6 |
| Total Liabilities | 13 | 11 | 11 | 11 | 44 | 46 | 46 |
| AssetsFixed Assets | 2 | 1 | 0 | 0 | 0 | 0 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 0 | 0 | 0 | 0 | 5 | 3 |
| Other Assets | 10 | 10 | 11 | 10 | 44 | 41 | 42 |
| Total Assets | 13 | 11 | 11 | 11 | 44 | 46 | 46 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 4 | 2 | 3 | 1 | -2 |
| Cash from Investing | — | -0 | -0 | -0 | -24 | -3 |
| Cash from Financing | — | -3 | -2 | -2 | 29 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | 4 | 2 | 3 | 1 | -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 (64.1×) and current (77.0×) 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 -23.1% growth and a 64× exit, ₹239 only delivers your return if you pay ₹20. The price is currently baking in 22% growth.
EPS grows -23.1%/yr for 5 years, then fades to 6% over 2, exits at 64×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -23.1% | 2.39 |
| FY28 | -23.1% | 1.84 |
| FY29 | -23.1% | 1.41 |
| FY30 | -23.1% | 1.09 |
| FY31 | -23.1% | 0.84 |
| FY32 | -8.5% ·fade | 0.76 |
| FY33 | 6.0% ·fade | 0.81 |
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.