Hyderabad AI-first tech firm building surveillance, cybersecurity, healthcare and telecom platforms.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 44 | 44 | 44 | 75 |
| Reserves | 34 | 78 | 114 | 848 |
| Borrowings | 68 | 94 | 87 | 269 |
| Other Liabilities | 48 | 135 | 96 | 175 |
| Total Liabilities | 193 | 351 | 341 | 1.4k |
| AssetsFixed Assets | 52 | 58 | 56 | 970 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 141 | 292 | 284 | 398 |
| Total Assets | 193 | 351 | 341 | 1.4k |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -20 | -13 | 208 |
| Cash from Investing | -48 | -11 | -935 |
| Cash from Financing | 74 | 20 | 727 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -71 | -23 | -730 |
| 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 (26.0×) and current (19.0×) 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 39.5% growth and a 19× exit, ₹21 only delivers your return if you pay ₹54. The price is currently baking in 18% growth.
EPS grows 39.5%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.5% | 1.52 |
| FY28 | 39.5% | 2.12 |
| FY29 | 39.5% | 2.96 |
| FY30 | 39.5% | 4.13 |
| FY31 | 39.5% | 5.76 |
| FY32 | 22.8% ·fade | 7.07 |
| FY33 | 6.0% ·fade | 7.49 |
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.