India-based technical staffing and engineering-services company that deputes engineers and technicians to oil & gas, power, refinery, petrochemical and infrastructure clients in India and abroad.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 62 | 70 | 80 | 93 | 102 | 111 | 118 | 127 |
| Borrowings | 10 | 4 | 6 | 3 | 10 | 27 | 32 | 27 |
| Other Liabilities | 32 | 31 | 48 | 47 | 44 | 61 | 57 | 68 |
| Total Liabilities | 118 | 120 | 149 | 158 | 171 | 213 | 222 | 237 |
| AssetsFixed Assets | 11 | 10 | 10 | 10 | 10 | 18 | 17 | 17 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 5 |
| Other Assets | 106 | 109 | 138 | 148 | 161 | 190 | 195 | 215 |
| Total Assets | 118 | 120 | 149 | 158 | 171 | 213 | 222 | 237 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | 4 | 17 | -10 | 3 | 3 | -2 | 8 |
| Cash from Investing | -1 | 0 | 2 | 0 | 0 | 1 | -13 | 0 |
| Cash from Financing | 1 | -2 | -7 | -1 | -4 | 2 | 11 | -6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -9 | 3 | 17 | -11 | 2 | 2 | -12 | 7 |
| 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 (15.3×) and current (11.9×) 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 24.6% growth and a 12× exit, ₹142 only delivers your return if you pay ₹197. The price is currently baking in 17% growth.
EPS grows 24.6%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.6% | 14.81 |
| FY28 | 24.6% | 18.46 |
| FY29 | 24.6% | 23.00 |
| FY30 | 24.6% | 28.66 |
| FY31 | 24.6% | 35.71 |
| FY32 | 15.3% ·fade | 41.17 |
| FY33 | 6.0% ·fade | 43.64 |
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.