Nagpur-based IT company (formerly Shradha Industries) offering network services, IT infrastructure, data-centre and cloud services, and AI/software solutions for SMEs, plus web design & development.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 11 | 14 | 20 | 29 | 44 | 75 | 66 | 53 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 1 | 1 | 2 | 2 | 2 | 7 | 7 | 3 |
| Total Liabilities | 13 | 16 | 24 | 43 | 59 | 94 | 85 | 69 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 4 | 7 | 9 | 13 | 26 | 49 | 35 | 34 |
| Other Assets | 9 | 9 | 15 | 31 | 32 | 45 | 50 | 34 |
| Total Assets | 13 | 16 | 24 | 43 | 59 | 94 | 85 | 69 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | -2 | 0 | 7 | -2 | 4 | 9 | 1 |
| Cash from Investing | 6 | 2 | 0 | -7 | -1 | -5 | -6 | -4 |
| Cash from Financing | 0 | 0 | 0 | 0 | 16 | -5 | -2 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -0 | -2 | 0 | 8 | -2 | 3 | 9 | 1 |
| 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 (21.8×) and current (15.1×) 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 26.5% growth and a 15× exit, ₹26 only delivers your return if you pay ₹38. The price is currently baking in 18% growth.
EPS grows 26.5%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.5% | 2.15 |
| FY28 | 26.5% | 2.72 |
| FY29 | 26.5% | 3.44 |
| FY30 | 26.5% | 4.35 |
| FY31 | 26.5% | 5.51 |
| FY32 | 16.3% ·fade | 6.40 |
| FY33 | 6.0% ·fade | 6.79 |
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.