Mumbai-based e-Governance software provider for urban municipalities, with cybersecurity (InstaSafe) and agri-tech crop-disease-detection (Scanit) subsidiaries/associates.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 157 | 177 | 189 | 200 | 212 | 225 | 230 | 236 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 30 | 33 | 35 | 30 | 31 | 34 | 26 | 33 |
| Total Liabilities | 198 | 220 | 234 | 239 | 253 | 270 | 266 | 279 |
| AssetsFixed Assets | 45 | 44 | 44 | 43 | 42 | 42 | 41 | 41 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 85 | 72 | 87 | 106 | 111 | 128 | 123 | 122 |
| Other Assets | 68 | 105 | 103 | 91 | 100 | 99 | 101 | 116 |
| Total Assets | 198 | 220 | 234 | 239 | 253 | 270 | 266 | 279 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 41 | 10 | 15 | 4 | 3 | 3 | 16 | -12 |
| Cash from Investing | -10 | -32 | 17 | -14 | -14 | 0 | -12 | 10 |
| Cash from Financing | -3 | -6 | 0 | -3 | -3 | -3 | -3 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 40 | 10 | 14 | 3 | 3 | 3 | 14 | -12 |
| 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 (20.6×) and current (34.9×) 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 -0.9% growth and a 21× exit, ₹219 only delivers your return if you pay ₹51. The price is currently baking in 29% growth.
EPS grows -0.9%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.9% | 6.20 |
| FY28 | -0.9% | 6.15 |
| FY29 | -0.9% | 6.09 |
| FY30 | -0.9% | 6.04 |
| FY31 | -0.9% | 5.98 |
| FY32 | 2.6% ·fade | 6.14 |
| FY33 | 6.0% ·fade | 6.50 |
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.