Hyderabad-based IT/ITES and electronics-hardware company that provides offshore software/engineering services and manufactures electronic hardware (including DashCam units) for its US and Australian group companies and their clients.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY21 | FY22 | FY23 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 5 | 4 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 15 | 23 | 21 | 31 | 53 | 72 | 81 | 95 |
| Borrowings | 1 | 31 | 32 | 38 | 30 | 35 | 32 | 30 |
| Other Liabilities | 15 | 31 | 46 | 39 | 45 | 44 | 43 | 54 |
| Total Liabilities | 34 | 90 | 102 | 112 | 133 | 156 | 160 | 183 |
| AssetsFixed Assets | 7 | 30 | 39 | 34 | 24 | 26 | 42 | 48 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 |
| Investments | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 11 | 61 | 64 | 79 | 109 | 126 | 117 | 135 |
| Total Assets | 34 | 90 | 102 | 112 | 133 | 156 | 160 | 183 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 10 | 4 | 0 | -8 | 7 | 24 | 10 | 21 |
| Cash from Investing | -14 | -5 | -2 | -2 | -4 | -1 | -10 | -13 |
| Cash from Financing | 0 | 0 | 0 | 11 | 0 | -7 | -1 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 3 | 0 | -13 | 3 | 22 | 5 | 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 (27.3×) and current (23.2×) 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 47% growth and a 23× exit, ₹1096 only delivers your return if you pay ₹3,756. The price is currently baking in 18% growth.
EPS grows 47%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 47.0% | 69.38 |
| FY28 | 47.0% | 101.99 |
| FY29 | 47.0% | 149.93 |
| FY30 | 47.0% | 220.40 |
| FY31 | 47.0% | 323.99 |
| FY32 | 26.5% ·fade | 409.84 |
| FY33 | 6.0% ·fade | 434.44 |
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.