Bangalore-registered public company that has absorbed its former largest operating subsidiary, TAAL Tech India Private Limited, via an NCLT-approved amalgamation effective June 2025.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 47 | 73 | 96 | 121 | 159 | 201 | 220 | 242 |
| Borrowings | 0 | 0 | 9 | 9 | 7 | 4 | 2 | 1 |
| Other Liabilities | 45 | 34 | 31 | 23 | 21 | 20 | 24 | 25 |
| Total Liabilities | 96 | 111 | 138 | 156 | 190 | 228 | 250 | 271 |
| AssetsFixed Assets | 5 | 1 | 12 | 14 | 10 | 6 | 4 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 25 | 1 | 5 | 24 | 60 | 119 | 131 | 144 |
| Other Assets | 65 | 109 | 121 | 119 | 120 | 103 | 114 | 124 |
| Total Assets | 96 | 111 | 138 | 156 | 190 | 228 | 250 | 271 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 23 | 33 | 40 | 30 | 22 | 34 | 41 | 19 |
| Cash from Investing | -9 | -24 | -11 | -22 | -4 | -31 | -32 | 1 |
| Cash from Financing | -6 | -8 | -6 | -20 | -23 | -4 | -11 | -24 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 23 | 32 | 41 | 26 | 19 | 32 | 39 | 19 |
| 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 (17.9×) and current (18.8×) 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 22.5% growth and a 18× exit, ₹3421 only delivers your return if you pay ₹4,115. The price is currently baking in 18% growth.
EPS grows 22.5%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.5% | 222.96 |
| FY28 | 22.5% | 273.13 |
| FY29 | 22.5% | 334.58 |
| FY30 | 22.5% | 409.86 |
| FY31 | 22.5% | 502.08 |
| FY32 | 14.3% ·fade | 573.63 |
| FY33 | 6.0% ·fade | 608.05 |
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.