Mumbai-based IT system integrator supplying data-centre infrastructure, virtualization, cybersecurity and cloud products alongside integration and managed-IT services to enterprises.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 20 | 20 | 20 |
| Reserves | 28 | 39 | 64 | 78 | 95 | 119 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 8 | 25 | 14 | 48 | 21 | 58 |
| Total Liabilities | 36 | 64 | 78 | 146 | 136 | 197 |
| AssetsFixed Assets | 3 | 2 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 28 | 30 | 62 | 120 | 102 | 124 |
| Other Assets | 6 | 32 | 15 | 25 | 33 | 72 |
| Total Assets | 36 | 64 | 78 | 146 | 136 | 197 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 23 | 10 | 49 | 2 |
| Cash from Investing | -6 | -1 | -29 | -52 | -1 |
| Cash from Financing | 0 | 0 | 0 | 0 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | 23 | 10 | 49 | 2 |
| 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 (8.2×) and current (10.0×) 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 8× exit, ₹374 only delivers your return if you pay ₹207. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 40.98 |
| FY28 | 10.0% | 45.07 |
| FY29 | 10.0% | 49.58 |
| FY30 | 10.0% | 54.54 |
| FY31 | 10.0% | 59.99 |
| FY32 | 8.0% ·fade | 64.79 |
| FY33 | 6.0% ·fade | 68.68 |
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.