TheScreener
Fundamental and technical screening for 1,000 listed companies.
Use ⌘K to search stocks, screens, and features instantly.
Fundamental and technical screening for 1,000 listed companies.
Use ⌘K to search stocks, screens, and features instantly.
Misc. Transportation · Services
Mechanical observations generated from stored data, not analysis or opinion. Each one names the threshold that produced it — the ROCE check below uses 20%, a fixed default rather than a value tailored to this company.
Multi-dimensional quantitative synthesis across capital efficiency, forensic accounting, intrinsic valuation, and ownership governance.
Composite 0–100 percentile ranks normalized across all 500 universe constituents
Holistic quantitative radar evaluating fundamental quality, valuation multiples, balance sheet health, growth, and price momentum
P/E, P/B, EV/EBITDA & Dividend Yield relative to 5Y medians and sector
3-Year Compounded Sales & Net Profit Growth trajectory
Return on Equity (ROE), ROCE & Operating Margin efficiency
Balance Sheet strength, Altman Z-Score & Piotroski F-Score checklist
1-Year Relative Strength vs NIFTY 500, RSI-14 & 52W High distance
52-week corridor, deep valuation multiples, compounded CAGR trajectory, and institutional flow shifts
| Metric | QoQ Shift | YoY Shift | 1Y CAGR | 3Y CAGR | 5Y CAGR |
|---|---|---|---|---|---|
| Revenue Growth | ▼ 5.09% | ▲ +18.06% | 19.78% | 18.84% | 27.30% |
| Net Profit Growth | ▼ 17.13% | ▼ 9.89% | 1.35% | 27.22% | 39.21% |
| EPS Growth | ▼ 27.95% | ▼ 10.33% | 5.56% | 23.49% | 37.40% |
2-Stage Discounted Cash Flow, Reverse DCF Implied Growth, and Benjamin Graham & Peter Lynch valuation benchmarks.
Tune Discount Rate (WACC), 5-Year Growth, and Terminal Value to model bear, base, and bull cases.
| Projection Period | Growth Rate | Projected FCF | Discount Factor | Present Value |
|---|---|---|---|---|
| Year 1 | 6% | ₹4,784 | 0.8969 | ₹4,290 |
| Year 2 | 6% | ₹5,071 | 0.8044 | ₹4,079 |
| Year 3 | 6% | ₹5,375 | 0.7214 | ₹3,878 |
| Year 4 | 6% | ₹5,698 | 0.6470 | ₹3,686 |
| Year 5 | 6% | ₹6,040 | 0.5803 | ₹3,505 |
| WACC \ g(Terminal) | 3.0% | 4.0% | 4.5% | 5.0% | 6.0% |
|---|---|---|---|---|---|
| 10.0% | ₹329 -4% | ₹376 +10% | ₹406 +18% | ₹442 +29% | ₹541 +58% |
| 11.0% | ₹283 -17% | ₹317 -7% | ₹338 -1% | ₹362 +6% | ₹426 +24% |
| 11.5% | ₹264 -23% | ₹294 -14% | ₹311 -9% | ₹332 -3% | ₹384 +12% |
| 12.0% | ₹247 -28% | ₹273 -20% | ₹288 -16% | ₹306 -11% | ₹350 +2% |
| 13.0% | ₹219 -36% | ₹239 -30% | ₹250 -27% | ₹263 -23% | ₹295 -14% |
Discounted cash flow (DCF) and valuation models are quantitative projections based on user-supplied assumptions — not a forecast, not a guarantee of future performance, and not SEBI-registered investment advice. Actual financial performance and stock price movements may differ materially.
The dashed line is computed from historical close price divided by the most recently reported annual EPS or book value — not IndianAPI's own figure, which only ever gives a single current reading with no history behind it. Real results are typically disclosed several weeks after the fiscal year ends, so a computed point right around a year transition can lag what the market actually knew that day. The solid line is the real reported figure.
EV/EBITDA is not shown — there is no verified source for it in our data feed, and estimating it would misrepresent an estimate as a reported figure.
| Date | P/E | P/B |
|---|---|---|
| 31 Aug 2026 | 47.14 | 6.57 |
Aggregated institutional equity research ratings · 31 Aug 2026
Statistical return volatility classification · 31 Aug 2026
12-month forward price consensus · 31 Aug 2026
Institutional broker consensus estimates and forward earnings trajectory
| Period / Fiscal Year | Consensus Mean | Bull Case (High) | Bear Case (Low) | Brokers |
|---|---|---|---|---|
| FY2027 Forecast | ₹93.41 | — | — | 11 |
| FY2027 Forecast | ₹98.32 | — | — | 11 |
| FY2027 Forecast | ₹103.24 | — | — | 11 |
| FY2027 Forecast | ₹108.15 | — | — | 11 |
| FY2028 Forecast | ₹107.21 | — | — | 11 |
| FY2028 Forecast | ₹112.86 | — | — | 11 |
| FY2028 Forecast | ₹118.50 | — | — | 11 |
| FY2028 Forecast | ₹124.14 | — | — | 11 |
Algorithmic accounting analysis across balance sheet solvency, cash conversion efficiency, and ownership stability.
Clean profile: No major debt, leverage, or working capital red flags detected.
Piotroski F-Score, Altman Z-Score Distress Model & Beneish Earnings Manipulation Checks
Negligible risk of financial distress over the next 2 years.
Cash flows closely match reported earnings with conservative accruals.
consolidated · amounts in ₹ Crores
3-Stage institutional flow from reported earnings to owner Free Cash Flow and capital allocation
Measures how much reported accounting profit turns into real liquid cash.
Liquid cash retained per ₹100 of top-line revenue generated.
Portion of operating cash reinvested in future capacity and maintenance.
| Metric | 2018-201931 Mar 2019 | 2019-202031 Mar 2020 | 2020-202131 Mar 2021 | 2021-202231 Mar 2022 | 2022-202331 Mar 2023 | 2023-202431 Mar 2024 | 2024-202531 Mar 2025 | 2025-202631 Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₹2,680.72 | ₹1,143.15 | ₹1,603.57 | ₹2,273.06 | ₹3,194.74 | ₹3,762.89 | ₹4,476.14 | ₹5,361.44 |
| Operating profit | ₹536.14 | ₹417.34 | ₹545.78 | ₹739.93 | ₹1,244.04 | ₹1,536.40 | ₹1,715.83 | ₹1,911.64 |
| OPM | 20.00% | 36.51% | 34.04% | 32.55% | 38.94% | 40.83% | 38.33% | 35.66% |
| Net profit | ₹761.66 | ₹190.42 | ₹291.39 | ₹327.95 | ₹739.83 | ₹1,155.91 | ₹1,503.08 | ₹1,523.31 |
| EPS | 3.27 | 1.02 | 1.55 | 1.94 | 4.03 | 5.89 | 7.19 | 7.59 |
| Net margin | 28.41% | 16.66% | 18.17% | 14.43% | 23.16% | 30.72% | 33.58% | 28.41% |
| ROE | 46.96% | 7.47% | 10.08% | 10.02% | 18.52% | 14.40% | 15.50% | 14.00% |
| ROCE | 24.91% | 6.95% | 7.50% | 8.68% | 14.24% | 11.73% | 11.03% | 10.38% |
| Debt / equity | 0.33 | 1.25 | 1.45 | 1.45 | 1.14 | 0.59 | 0.52 | 0.63 |
| Metric | 1Y | 3Y | 5Y |
|---|---|---|---|
| Revenue | 19.78% | 18.84% | 27.30% |
| Net profit | 1.35% | 27.22% | 39.21% |
| EPS | 5.56% | 23.49% | 37.40% |
Each column only appears when 8 real reported years actually support it — never extrapolated from fewer.
| Metric | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 |
|---|---|---|---|---|---|---|---|---|
| Total assets | ₹2,948.79 | ₹7,191.85 | ₹8,254.55 | ₹9,429.46 | ₹9,450.66 | ₹13,827.56 | ₹16,928.49 | ₹20,358.45 |
| Total liabilities | ₹1,326.96 | ₹4,643.64 | ₹5,363.39 | ₹6,157.34 | ₹5,456.03 | ₹5,801.20 | ₹7,231.59 | ₹9,480.95 |
| Total equity | ₹1,621.84 | ₹2,548.22 | ₹2,891.17 | ₹3,272.12 | ₹3,994.62 | ₹8,026.36 | ₹9,696.90 | ₹10,877.50 |
| Total debt | ₹530.78 | ₹3,197.49 | ₹4,193.79 | ₹4,740.17 | ₹4,567.61 | ₹4,758.48 | ₹5,042.13 | ₹6,898.92 |
| Cash | ₹353.86 | — | — | — | ₹68.80 | ₹96.08 | ₹118.94 | ₹68.04 |
| Current assets | ₹1,326.96 | ₹1,492.13 | ₹1,402.57 | ₹2,336.26 | ₹2,790.21 | ₹5,388.18 | ₹4,138.60 | ₹4,422.45 |
| Current liabilities | ₹737.20 | ₹1,187.62 | ₹973.19 | ₹906.58 | ₹714.09 | ₹727.67 | ₹1,372.09 | ₹1,948.04 |
| Inventory | ₹268.07 | ₹125.15 | ₹99.15 | ₹85.41 | ₹119.18 | ₹143.56 | ₹159.57 | ₹179.78 |
| Receivables | ₹321.69 | ₹517.62 | ₹481.80 | ₹601.35 | ₹414.62 | ₹740.87 | ₹848.21 | ₹1,084.76 |
| Payables | ₹241.26 | ₹204.63 | ₹215.14 | ₹274.79 | ₹301.58 | ₹356.22 | ₹349.36 | ₹374.49 |
| Net PP&E | ₹1,179.52 | ₹3,738.47 | ₹3,985.93 | ₹3,941.29 | ₹3,890.13 | ₹5,221.68 | ₹8,671.81 | ₹10,542.29 |
| Retained earnings | ₹1,216.38 | ₹2,164.80 | ₹2,508.11 | ₹2,887.25 | ₹3,572.87 | ₹4,851.70 | ₹6,608.15 | ₹7,986.02 |
| Metric | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | ₹952.07 | ₹259.10 | ₹990.19 | ₹1,176.23 | ₹1,797.24 | ₹1,805.50 | ₹2,106.08 | ₹2,021.50 |
| Capital expenditure | ₹160.84 | ₹-659.24 | ₹-1,722.61 | ₹-509.08 | ₹-279.37 | ₹-248.71 | ₹-2,075.57 | ₹-2,491.64 |
| Free cash flow | ₹791.23 | ₹-400.14 | ₹-732.42 | ₹667.15 | ₹1,517.87 | ₹1,556.79 | ₹30.51 | ₹-470.14 |
| OCF / net profit | 1.25 | 1.36 | 3.40 | 3.59 | 2.43 | 1.56 | 1.40 | 1.33 |
| FCF / Capex intensity | 0.06 | 57.67 | 107.42 | 22.40 | 8.74 | 6.61 | 46.37 | 46.47 |
| Metric | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 |
|---|---|---|---|---|---|---|---|---|
| Gross profit | ₹938.25 | ₹842.30 | ₹1,087.56 | ₹1,487.79 | ₹2,125.19 | ₹2,515.06 | ₹2,850.40 | ₹3,229.00 |
| Cost of revenue | ₹1,742.47 | ₹300.84 | ₹516.01 | ₹785.27 | ₹1,069.54 | ₹1,247.83 | ₹1,625.74 | ₹2,132.44 |
| EBITDA | ₹589.76 | ₹619.20 | ₹816.44 | ₹1,064.79 | ₹1,635.26 | ₹1,972.88 | ₹2,262.38 | ₹2,525.76 |
| Income before tax | ₹1,013.00 | ₹234.10 | ₹392.62 | ₹425.98 | ₹810.99 | ₹1,465.03 | ₹1,802.84 | ₹1,872.84 |
| Interest expense | ₹134.04 | ₹200.47 | ₹101.19 | ₹254.36 | ₹457.98 | ₹96.07 | — | ₹80.11 |
| Tax expense | ₹251.35 | ₹37.57 | ₹108.00 | ₹95.55 | ₹61.48 | ₹304.34 | ₹281.36 | ₹325.94 |
| D&A | ₹107.23 | ₹201.86 | ₹270.66 | ₹324.86 | ₹391.22 | ₹436.48 | ₹546.55 | ₹614.12 |
| EBITDA margin | 22.00% | 54.17% | 50.91% | 46.84% | 51.19% | 52.43% | 50.54% | 47.11% |
| Metric | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 |
|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.80 | 1.26 | 1.44 | 2.58 | 3.91 | 7.40 | 3.02 | 2.27 |
| Quick ratio | 1.44 | 1.15 | 1.34 | 2.48 | 3.74 | 7.21 | 2.90 | 2.18 |
| Interest coverage | 4.00 | 2.08 | 5.39 | 2.91 | 2.72 | 15.99 | — | 23.86 |
| Inventory days | 45.00 | 151.84 | 70.13 | 39.70 | 40.67 | 41.99 | 35.83 | 30.77 |
| Receivable days | 35.00 | 165.27 | 109.67 | 96.56 | 47.37 | 71.86 | 69.17 | 73.85 |
| Payable days | 40.00 | 248.27 | 152.18 | 127.72 | 102.92 | 104.20 | 78.44 | 64.10 |
| Cash conversion cycle | 40.00 | 68.84 | 27.62 | 8.54 | -14.88 | 9.66 | 26.56 | 40.52 |
| Working capital days | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Fixed asset turnover | 2.27 | 0.31 | 0.40 | 0.58 | 0.82 | 0.72 | 0.52 | 0.51 |
| ROA | 25.83% | 2.65% | 3.53% | 3.48% | 7.83% | 8.36% | 8.88% | 7.48% |
| ROIC | 42.34% | — | — | — | 13.54% | 9.59% | 9.90% | 8.92% |
| Gross margin | 35.00% | 73.68% | 67.82% | 65.45% | 66.52% | 66.84% | 63.68% | 60.23% |
Deconstructing Return on Equity into Profitability, Asset Efficiency, and Financial Leverage
Net Profit generated per ₹100 of revenue (Profitability)
Revenue generated per ₹1 of total assets (Capital Efficiency)
Total assets supported per ₹1 of shareholder equity (Leverage)
Historical stock splits, bonus shares, rights issues, and corporate schemes
| Year | Execution Date | Action Type | Ratio / Term |
|---|---|---|---|
| 2026 | 18 Jun 2026 | dividend | 45% |
| 2025 | 01 Jul 2025 | dividend | 40% |
| 2024 | 19 Jul 2024 | dividend | 27% |
Historical cash payout track record across 2 dividend distributions
| Ex-Date | Amount (Per Share) | Dividend Type |
|---|---|---|
| 18 Jun 2026 | ₹0.90 | Final |
| 19 Jul 2024 | ₹0.55 | Final |
Compare valuation multiples and market cap relative to sector competitors
| Company | Market Cap ▼ | P/E | P/B |
|---|---|---|---|
| ₹3.77 L | 29.32 | 4.10 | |
InterGlobe Aviation Ltd.INDIGO | ₹2.00 L | — | — |
GMR Airports Ltd.GMRAIRPORT | ₹99,095.99 | 737.40 | — |
| ₹39,166.21 | 31.54 | 3.04 | |
Delhivery Ltd.DELHIVERY | ₹34,851.24 | 234.91 | 3.63 |
Peers are chosen strictly by industry classification. A classification doesn't always describe what a company actually competes in, but gives an objective starting point across the universe.
Audited Annual Reports, Investor Decks, Earnings Concall Transcripts, and Board Resolutions for JSW Infrastructure Ltd. (JSWINFRA)
Stock market today: Gift Nifty was trading near the 24,329.50 mark, up over 43.50 points from the previous close of Nifty futures.
Bandhan Small Cap Fund made significant portfolio changes in July, adding 15 new stocks and exiting nine. HDFC Bank, AWL Agri Business and Sterlite Technologies were among the key stocks where the fund raised its holdings.
Q1 results 2026: Bajaj Auto, Adani Energy Solutions, TVS Motor Company, Indian Hotels Company, JSW Infrastructure, Adani Total Gas, and Bandhan Bank are among the companies to declare their Q1 results FY27 today.
Stock market today: Gift Nifty was trading near the 24,154 mark, down over 105 points from the previous close of Nifty futures.
Indian stock markets are expected to open weakly, reflecting investors' caution amid geopolitical tensions and mixed global cues. The Sensex and Nifty 50 both faced declines due to heightened concerns over the US-Iran conflict and rising crude oil prices.
Institutional investors raised their holdings in these three stocks in the June quarter. Here's what the companies do and why they could be worth watching.
The Indian stock market will remain closed on June 26 for the Muharram holiday. Benchmark indices extended their winning streak ahead of the holiday, with Nifty 50 closing at 24,056 and Sensex at 77,100.47, boosted by easing crude oil prices and supportive measures for the rupee.
The Indian stock market fell sharply on June 23, influenced by global market weakness and a retreat in technology stocks. The Nifty 50 declined 1.16%, marking its biggest drop in nearly four weeks, with all sectoral indices closing lower amid profit-booking and a stronger US dollar.
The share offering consists of a total of up to 263.25 million shares, including a fresh issue of 230 million shares under the QIP for a total of ₹6,555 crore and an offer for sale of up to 33.25 million shares worth ₹948 crore by the promoter Sajjan Jindal Family Trust.
While more than 70 companies have filed draft prospectuses, nearly 150 have secured Sebi approval and are awaiting an opportune time to list.
In its model portfolio, PL Capital added HDFC Asset Management Company. It also added weights on Tata Steel, JSW Steel, Larsen & Toubro, Bharat Electronics, Britannia Industries, Nestle India, Bajaj Finance, Bharti Airtel and Adani Ports & SEZ.
JSW Infrastructure Limited on Tuesday said it has emerged as the successful bidder for container berths at Syama Prasad Mookerjee Port Authority, Kolkata.
For informational and educational purposes only. Not investment advice. Data may be delayed or incomplete. Consult a SEBI-registered investment adviser before making investment decisions.