Technical staffing and industrial-services provider — manpower deputation, electrical/instrumentation projects & consultancy, and O&M services to oil & gas, power, petrochemical, pharma and FMCG plants in India and overseas.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 12 |
| Reserves | 25 | 29 | 34 | 37 | 43 | 60 | 73 | 72 |
| Borrowings | 3 | 6 | 8 | 11 | 24 | 21 | 22 | 18 |
| Other Liabilities | 20 | 15 | 21 | 25 | 29 | 33 | 31 | 33 |
| Total Liabilities | 57 | 60 | 72 | 83 | 105 | 125 | 137 | 135 |
| AssetsFixed Assets | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 4 |
| CWIP | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 56 | 59 | 70 | 79 | 102 | 122 | 133 | 129 |
| Total Assets | 57 | 60 | 72 | 83 | 105 | 125 | 137 | 135 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | 2 | -1 | -9 | -1 | 1 |
| Cash from Investing | 0 | 0 | -2 | -1 | -1 | 0 | -1 |
| Cash from Financing | 0 | 1 | 0 | 2 | 10 | 3 | 2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -2 | 0 | -2 | -10 | -2 | 0 |
| 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 (13.8×) and current (9.9×) 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 5.3% growth and a 10× exit, ₹55 only delivers your return if you pay ₹30. The price is currently baking in 17% growth.
EPS grows 5.3%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.3% | 5.85 |
| FY28 | 5.3% | 6.16 |
| FY29 | 5.3% | 6.49 |
| FY30 | 5.3% | 6.84 |
| FY31 | 5.3% | 7.20 |
| FY32 | 5.6% ·fade | 7.60 |
| FY33 | 6.0% ·fade | 8.06 |
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.