Price
Market Cap
Sector
Healthcare
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 13 | 15 | 16 | 188 | 219 | 264 | 290 | 310 |
| Borrowings | 4 | 2 | 3 | 2 | 1 | 0 | 0 | 0 |
| Other Liabilities | 4 | 4 | 5 | 16 | 21 | 24 | 42 | 31 |
| Total Liabilities | 28 | 29 | 32 | 214 | 250 | 297 | 341 | 350 |
| AssetsFixed Assets | 2 | 2 | 3 | 7 | 7 | 6 | 17 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 4 | 4 | 4 | 102 | 128 | 167 | 160 | 188 |
| Other Assets | 22 | 23 | 25 | 105 | 116 | 124 | 163 | 155 |
| Total Assets | 28 | 29 | 32 | 214 | 250 | 297 | 341 | 350 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 1 | 3 | 8 | 21 | 28 | 44 | 43 |
| Cash from Investing | 0 | -2 | 0 | -2 | -8 | -20 | -34 | -20 |
| Cash from Financing | 0 | 1 | -2 | -6 | -3 | -4 | -3 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 1 | 3 | 6 | 20 | 28 | 44 | 41 |
| 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 (23.6×) and current (20.8×) 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 20% growth and a 21× exit, ₹1196 only delivers your return if you pay ₹1,352. The price is currently baking in 17% growth.
EPS grows 20%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.0% | 68.95 |
| FY28 | 20.0% | 82.74 |
| FY29 | 20.0% | 99.29 |
| FY30 | 20.0% | 119.15 |
| FY31 | 20.0% | 142.98 |
| FY32 | 13.0% ·fade | 161.57 |
| FY33 | 6.0% ·fade | 171.26 |
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.