AI-led global adtech platform monetizing app conversions via its Cost-Per-Converted-User (CPCU) pricing model
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 26 | 27 | 27 | 28 | 28 | 28 | 28 |
| Reserves | 204 | 333 | 1.2k | 1.4k | 2.5k | 2.9k | 3.2k | 3.6k |
| Borrowings | 68 | 119 | 149 | 106 | 183 | 82 | 38 | 15 |
| Other Liabilities | 105 | 275 | 497 | 437 | 592 | 583 | 619 | 754 |
| Total Liabilities | 402 | 753 | 1.8k | 2.0k | 3.3k | 3.6k | 3.9k | 4.4k |
| AssetsFixed Assets | 163 | 361 | 699 | 786 | 1.1k | 1.2k | 1.4k | 1.5k |
| CWIP | 5 | 40 | 42 | 49 | 98 | 111 | 0 | 0 |
| Investments | 0 | 76 | 135 | 0 | 37 | 63 | 113 | 114 |
| Other Assets | 234 | 276 | 948 | 1.2k | 2.0k | 2.2k | 2.4k | 2.8k |
| Total Assets | 402 | 753 | 1.8k | 2.0k | 3.3k | 3.6k | 3.9k | 4.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 48 | 72 | 102 | 206 | 260 | 262 | 426 | 502 |
| Cash from Investing | -50 | -162 | -175 | -554 | -186 | -572 | -92 | -374 |
| Cash from Financing | 8 | 139 | 53 | 615 | -59 | 783 | -92 | -43 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 33 | 41 | 52 | 133 | 168 | 147 | 266 | 291 |
| 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 (58.7×) and current (45.3×) 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 23% growth and a 45× exit, ₹1464 only delivers your return if you pay ₹1,869. The price is currently baking in 18% growth.
EPS grows 23%/yr for 5 years, then fades to 6% over 2, exits at 45×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.0% | 39.77 |
| FY28 | 23.0% | 48.91 |
| FY29 | 23.0% | 60.16 |
| FY30 | 23.0% | 74.00 |
| FY31 | 23.0% | 91.02 |
| FY32 | 14.5% ·fade | 104.22 |
| FY33 | 6.0% ·fade | 110.47 |
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.