India's largest owned-fleet operator in organized B2B less-than-truckload (LTL) goods transport.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 90 | 88 | 88 | 88 | 87 | 87 | 175 | 175 |
| Reserves | 527 | 509 | 563 | 888 | 858 | 997 | 921 | 968 |
| Borrowings | 454 | 422 | 537 | 720 | 1.0k | 1.2k | 1.1k | 1.2k |
| Other Liabilities | 154 | 180 | 192 | 196 | 232 | 273 | 282 | 309 |
| Total Liabilities | 1.2k | 1.2k | 1.4k | 1.9k | 2.2k | 2.6k | 2.5k | 2.6k |
| AssetsFixed Assets | 990 | 954 | 1.1k | 1.5k | 1.9k | 2.2k | 2.2k | 2.3k |
| CWIP | 4 | 6 | 35 | 38 | 24 | 15 | 7 | 22 |
| Investments | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 |
| Other Assets | 230 | 238 | 247 | 356 | 290 | 328 | 284 | 278 |
| Total Assets | 1.2k | 1.2k | 1.4k | 1.9k | 2.2k | 2.6k | 2.5k | 2.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 192 | 257 | 272 | 371 | 318 | 424 | 555 | 654 |
| Cash from Investing | -209 | -119 | -32 | -180 | -144 | -243 | -430 | -294 |
| Cash from Financing | 11 | -138 | -234 | -201 | -171 | -174 | -90 | -398 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -19 | 137 | 239 | 190 | -90 | 148 | 125 | 359 |
| 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 (67.8×) and current (17.7×) 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 7.5% growth and a 18× exit, ₹240 only delivers your return if you pay ₹149. The price is currently baking in 17% growth.
EPS grows 7.5%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.5% | 14.54 |
| FY28 | 7.5% | 15.64 |
| FY29 | 7.5% | 16.81 |
| FY30 | 7.5% | 18.07 |
| FY31 | 7.5% | 19.42 |
| FY32 | 6.8% ·fade | 20.74 |
| FY33 | 6.0% ·fade | 21.98 |
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.