Chennai-based BPM/HR-outsourcing firm running payroll, HRMS and customer-experience operations for global clients.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 213 | 250 | 194 | 214 | 230 | 244 | 232 | 236 |
| Borrowings | 24 | 22 | 43 | 44 | 45 | 63 | 82 | 171 |
| Other Liabilities | 37 | 33 | 42 | 60 | 78 | 97 | 83 | 97 |
| Total Liabilities | 289 | 319 | 294 | 334 | 368 | 419 | 413 | 519 |
| AssetsFixed Assets | 34 | 32 | 56 | 60 | 78 | 102 | 121 | 208 |
| CWIP | 0 | 1 | 8 | 12 | 0 | 4 | 0 | 1 |
| Investments | 33 | 50 | 47 | 47 | 56 | 83 | 85 | 59 |
| Other Assets | 221 | 236 | 184 | 215 | 233 | 231 | 206 | 251 |
| Total Assets | 289 | 319 | 294 | 334 | 368 | 419 | 413 | 519 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 20 | 76 | 70 | 64 | 71 | 91 | 118 | 144 |
| Cash from Investing | -5 | 25 | -26 | -19 | -11 | -28 | -22 | -13 |
| Cash from Financing | -10 | -48 | -19 | -112 | -52 | -71 | -97 | -127 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | 56 | 63 | 50 | 56 | 73 | 101 | 116 |
| 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 (18.1×) and current (14.5×) 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 19.2% growth and a 15× exit, ₹816 only delivers your return if you pay ₹908. The price is currently baking in 17% growth.
EPS grows 19.2%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.2% | 66.85 |
| FY28 | 19.2% | 79.68 |
| FY29 | 19.2% | 94.98 |
| FY30 | 19.2% | 113.22 |
| FY31 | 19.2% | 134.96 |
| FY32 | 12.6% ·fade | 151.96 |
| FY33 | 6.0% ·fade | 161.08 |
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.