Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 157 | 178 | 190 | 200 | 212 | 224 | 228 | 232 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 32 | 37 | 37 | 36 | 39 | 46 | 39 | 44 |
| Total Liabilities | 200 | 225 | 237 | 247 | 262 | 281 | 277 | 285 |
| AssetsFixed Assets | 51 | 51 | 52 | 52 | 53 | 54 | 54 | 53 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 77 | 64 | 80 | 99 | 104 | 120 | 113 | 110 |
| Other Assets | 71 | 109 | 104 | 96 | 105 | 107 | 111 | 123 |
| Total Assets | 200 | 225 | 237 | 247 | 262 | 281 | 277 | 285 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 41 | 11 | 17 | 4 | 6 | 7 | 25 | -11 |
| Cash from Investing | -10 | -32 | 15 | -16 | -17 | -4 | -15 | 7 |
| Cash from Financing | -3 | -6 | 0 | -3 | -3 | -3 | -3 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 39 | 9 | 15 | 1 | 3 | 3 | 20 | -15 |
| 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 (22.4×) and current (40.5×) 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 -18.3% growth and a 22× exit, ₹191 only delivers your return if you pay ₹14. The price is currently baking in 31% growth.
EPS grows -18.3%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -18.3% | 3.85 |
| FY28 | -18.3% | 3.14 |
| FY29 | -18.3% | 2.57 |
| FY30 | -18.3% | 2.10 |
| FY31 | -18.3% | 1.71 |
| FY32 | -6.2% ·fade | 1.61 |
| FY33 | 6.0% ·fade | 1.71 |
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.