Noida-headquartered staffing and recruitment firm supplying blue-collar to highly-skilled and IT talent, expanding into data-center/IT field-support services and solar power generation.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 5 | 5 | 6 | 6 | 9 |
| Reserves | 1 | 1 | 2 | 7 | 9 | 32 | 36 | 51 |
| Borrowings | 1 | 1 | 1 | 0 | 2 | 4 | 8 | 3 |
| Other Liabilities | 1 | 1 | 1 | 3 | 4 | 9 | 8 | 11 |
| Total Liabilities | 4 | 3 | 5 | 15 | 19 | 50 | 58 | 75 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3 | 3 | 5 | 15 | 18 | 48 | 57 | 68 |
| Total Assets | 4 | 3 | 5 | 15 | 19 | 50 | 58 | 75 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 1 | -0 | -1 | -2 | -23 | -12 |
| Cash from Investing | 1 | -0 | 0 | -0 | -1 | -1 | -6 |
| Cash from Financing | 1 | -0 | -0 | 6 | 2 | 23 | 17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | -0 | -1 | -3 | -24 | -18 |
| 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 (43.7×) and current (24.9×) 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 25× exit, ₹309 only delivers your return if you pay ₹215. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.66 |
| FY28 | 10.0% | 15.03 |
| FY29 | 10.0% | 16.53 |
| FY30 | 10.0% | 18.18 |
| FY31 | 10.0% | 20.00 |
| FY32 | 8.0% ·fade | 21.60 |
| FY33 | 6.0% ·fade | 22.90 |
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.