New Delhi-based air-cargo General Sales and Service Agent (GSSA) representing global airlines' cargo capacity, with an added passenger GSA line for Azerbaijan Airlines.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 2 | 10 | 13 | 13 | 13 | 13 |
| Reserves | 4 | 5 | 11 | 13 | 53 | 68 | 72 | 79 |
| Borrowings | 3 | 2 | 2 | 17 | 10 | 14 | 25 | 20 |
| Other Liabilities | 15 | 11 | 17 | 20 | 39 | 47 | 38 | 31 |
| Total Liabilities | 22 | 19 | 32 | 60 | 115 | 143 | 149 | 143 |
| AssetsFixed Assets | 0 | 1 | 0 | 9 | 18 | 19 | 26 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 9 | 7 | 0 | 0 |
| Investments | 0 | 0 | 2 | 2 | 3 | 3 | 3 | 3 |
| Other Assets | 22 | 18 | 29 | 48 | 85 | 113 | 120 | 117 |
| Total Assets | 22 | 19 | 32 | 60 | 115 | 143 | 149 | 143 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 9 | -5 | 7 | -9 | 23 | 14 | -12 |
| Cash from Investing | -1 | 0 | -5 | -9 | -43 | -17 | 5 |
| Cash from Financing | 1 | -1 | 0 | 14 | 23 | 3 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | -6 | 7 | -19 | 3 | 10 | -15 |
| 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 (5.5×) and current (3.4×) 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 10% growth and a 3× exit, ₹66 only delivers your return if you pay ₹40. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 21.26 |
| FY28 | 10.0% | 23.39 |
| FY29 | 10.0% | 25.73 |
| FY30 | 10.0% | 28.30 |
| FY31 | 10.0% | 31.13 |
| FY32 | 8.0% ·fade | 33.62 |
| FY33 | 6.0% ·fade | 35.64 |
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.