Kolkata-based digital engineering firm delivering software development and AI/ML/GenAI services to 250+ global enterprise and startup clients via a hybrid onshore-offshore model.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 21 | 24 | 24 | 24 |
| Reserves | 14 | 26 | 42 | 60 | 46 | 132 | 147 | 167 |
| Borrowings | 6 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| Other Liabilities | 3 | 4 | 5 | 8 | 6 | 7 | 8 | 8 |
| Total Liabilities | 22 | 32 | 49 | 69 | 73 | 164 | 180 | 200 |
| AssetsFixed Assets | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 8 | 14 | 18 | 23 | 36 | 44 | 54 | 81 |
| Other Assets | 6 | 9 | 22 | 37 | 28 | 111 | 117 | 110 |
| Total Assets | 22 | 32 | 49 | 69 | 73 | 164 | 180 | 200 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 13 | 16 | 16 | 22 | 19 | 17 |
| Cash from Investing | -5 | -6 | -5 | -6 | -16 | -77 | -34 |
| Cash from Financing | -1 | -5 | -1 | 0 | -19 | 64 | 9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 12 | 15 | 14 | 21 | 18 | 16 |
| 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 (4.4×) and current (4.5×) 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 4× exit, ₹98 only delivers your return if you pay ₹61. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 24.05 |
| FY28 | 10.0% | 26.45 |
| FY29 | 10.0% | 29.10 |
| FY30 | 10.0% | 32.01 |
| FY31 | 10.0% | 35.21 |
| FY32 | 8.0% ·fade | 38.02 |
| FY33 | 6.0% ·fade | 40.30 |
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.