IT/BPO provider to global airlines — revenue accounting, order management & retailing software.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 230 | 224 | 248 | 255 | 268 | 273 | 263 | 248 |
| Borrowings | 49 | 39 | 25 | 15 | 33 | 29 | 62 | 87 |
| Other Liabilities | 76 | 66 | 67 | 85 | 95 | 86 | 110 | 112 |
| Total Liabilities | 370 | 343 | 355 | 369 | 411 | 404 | 449 | 462 |
| AssetsFixed Assets | 137 | 125 | 101 | 87 | 63 | 65 | 82 | 144 |
| CWIP | 6 | 9 | 2 | 4 | 6 | 0 | 15 | 0 |
| Investments | 15 | 27 | 52 | 60 | 63 | 62 | 77 | 47 |
| Other Assets | 212 | 183 | 200 | 219 | 279 | 277 | 276 | 271 |
| Total Assets | 370 | 343 | 355 | 369 | 411 | 404 | 449 | 462 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 111 | 87 | 131 | 87 | 118 | 133 | 156 | 145 |
| Cash from Investing | -14 | -3 | -61 | -11 | -72 | 14 | -65 | -8 |
| Cash from Financing | -94 | -86 | -53 | -66 | -64 | -132 | -94 | -146 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 91 | 62 | 84 | 68 | 101 | 128 | 143 | 126 |
| 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 (17.6×) and current (18.8×) 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 -5.9% growth and a 18× exit, ₹1128 only delivers your return if you pay ₹318. The price is currently baking in 18% growth.
EPS grows -5.9%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -5.9% | 56.56 |
| FY28 | -5.9% | 53.23 |
| FY29 | -5.9% | 50.09 |
| FY30 | -5.9% | 47.13 |
| FY31 | -5.9% | 44.35 |
| FY32 | 0.0% ·fade | 44.37 |
| FY33 | 6.0% ·fade | 47.03 |
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.