Geospatial-AI engineering firm mapping and digitizing infrastructure for governments and utilities.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 15 | 15 | 16 | 17 | 18 | 21 |
| Reserves | 79 | 78 | 147 | 183 | 218 | 394 | 449 | 652 |
| Borrowings | 97 | 87 | 63 | 57 | 9 | 49 | 75 | 57 |
| Other Liabilities | 63 | 80 | 75 | 58 | 83 | 117 | 196 | 200 |
| Total Liabilities | 250 | 256 | 300 | 313 | 326 | 578 | 739 | 930 |
| AssetsFixed Assets | 26 | 23 | 45 | 40 | 44 | 80 | 90 | 86 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
| Investments | 0 | 0 | 19 | 26 | 44 | 22 | 16 | 23 |
| Other Assets | 224 | 233 | 237 | 246 | 239 | 473 | 632 | 821 |
| Total Assets | 250 | 256 | 300 | 313 | 326 | 578 | 739 | 930 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 24 | 36 | 23 | 26 | 47 | 49 | 6 | 3 |
| Cash from Investing | 0 | 4 | 0 | -1 | -9 | -5 | -53 | -126 |
| Cash from Financing | -23 | -39 | -24 | -21 | -20 | -65 | 49 | 117 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 22 | 34 | 22 | 24 | 45 | 47 | -30 | -8 |
| 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 (21.9×) and current (13.0×) 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 62.9% growth and a 13× exit, ₹936 only delivers your return if you pay ₹5,761. The price is currently baking in 18% growth.
EPS grows 62.9%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 62.9% | 117.47 |
| FY28 | 62.9% | 191.35 |
| FY29 | 62.9% | 311.72 |
| FY30 | 62.9% | 507.78 |
| FY31 | 62.9% | 827.18 |
| FY32 | 34.5% ·fade | 1112.15 |
| FY33 | 6.0% ·fade | 1178.87 |
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.