AI-native adtech platform selling verified consumer outcomes (leads, installs, purchases) to brands across mobile, CTV and web.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 |
| Reserves | 0 | 10 | 75 |
| Borrowings | 0 | 16 | 13 |
| Other Liabilities | 2 | 93 | 102 |
| Total Liabilities | 17 | 133 | 205 |
| AssetsFixed Assets | 0 | 12 | 16 |
| CWIP | 0 | 0 | 0 |
| Investments | 1 | 7 | 33 |
| Other Assets | 16 | 114 | 156 |
| Total Assets | 17 | 133 | 205 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -2 | 35 |
| Cash from Investing | 17 | -48 |
| Cash from Financing | -12 | 47 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -2 | 22 |
| 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 (434.8×) and current (79.9×) 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 10% growth and a 80× exit, ₹309 only delivers your return if you pay ₹215. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 80×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.26 |
| FY28 | 10.0% | 4.68 |
| FY29 | 10.0% | 5.15 |
| FY30 | 10.0% | 5.67 |
| FY31 | 10.0% | 6.23 |
| FY32 | 8.0% ·fade | 6.73 |
| FY33 | 6.0% ·fade | 7.14 |
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.