Hyderabad, Telangana-based IT/ITES (information-technology-enabled services) company listed on the BSE.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 102 | 56 | 61 | 61 | 61 | 61 |
| Reserves | -134 | 26 | 33 | 38 | 41 | 73 |
| Borrowings | 28 | 18 | 16 | 27 | 41 | 47 |
| Other Liabilities | 5 | 11 | 11 | 38 | 36 | 66 |
| Total Liabilities | 1 | 112 | 121 | 164 | 179 | 247 |
| AssetsFixed Assets | 0 | 39 | 37 | 44 | 44 | 45 |
| CWIP | 0 | 0 | 4 | 0 | 0 | 0 |
| Investments | 0 | 2 | 2 | 2 | 2 | 2 |
| Other Assets | 1 | 70 | 78 | 118 | 133 | 200 |
| Total Assets | 1 | 112 | 121 | 164 | 179 | 247 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -52 | 3 | 14 | -36 |
| Cash from Investing | 0 | -16 | -6 | -5 | -5 |
| Cash from Financing | 0 | 69 | 3 | -10 | 43 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -66 | -3 | 9 | -42 |
| 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 (5.3×) and current (31.2×) 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 41.2% growth and a 5× exit, ₹41 only delivers your return if you pay ₹18. The price is currently baking in 63% growth.
EPS grows 41.2%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.2% | 1.85 |
| FY28 | 41.2% | 2.61 |
| FY29 | 41.2% | 3.69 |
| FY30 | 41.2% | 5.21 |
| FY31 | 41.2% | 7.35 |
| FY32 | 23.6% ·fade | 9.09 |
| FY33 | 6.0% ·fade | 9.63 |
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.