Kolkata-based, rail-focused 4PL logistics company moving EXIM and domestic containerized cargo by rail, road, water and air, with CHA/stevedoring, warehousing and project-logistics services layered on top.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 39 | 39 | 39 | 39 | 39 | 51 | 51 | 51 |
| Reserves | 112 | 157 | 218 | 279 | 359 | 777 | 796 | 816 |
| Borrowings | 102 | 141 | 150 | 215 | 269 | 176 | 193 | 226 |
| Other Liabilities | 105 | 88 | 83 | 70 | 86 | 100 | 113 | 113 |
| Total Liabilities | 359 | 425 | 490 | 604 | 754 | 1.1k | 1.2k | 1.2k |
| AssetsFixed Assets | 73 | 73 | 74 | 91 | 105 | 154 | 178 | 206 |
| CWIP | 0 | 1 | 9 | 17 | 0 | 15 | 21 | 31 |
| Investments | 3 | 3 | 1 | 4 | 3 | 3 | 3 | 3 |
| Other Assets | 283 | 349 | 406 | 492 | 646 | 932 | 950 | 965 |
| Total Assets | 359 | 425 | 490 | 604 | 754 | 1.1k | 1.2k | 1.2k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 81 | -26 | 5 | 2 | 1 | -3 | -22 |
| Cash from Investing | -24 | -2 | -3 | -36 | -40 | -241 | 2 |
| Cash from Financing | -54 | 26 | -3 | 33 | 40 | 247 | 25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 71 | -38 | -10 | -40 | -35 | -90 | -102 |
| 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 (20.4×) and current (26.9×) 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 -30.5% growth and a 20× exit, ₹102 only delivers your return if you pay ₹4. The price is currently baking in 24% growth.
EPS grows -30.5%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -30.5% | 2.65 |
| FY28 | -30.5% | 1.84 |
| FY29 | -30.5% | 1.28 |
| FY30 | -30.5% | 0.89 |
| FY31 | -30.5% | 0.62 |
| FY32 | -12.3% ·fade | 0.54 |
| FY33 | 6.0% ·fade | 0.57 |
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.