Microsoft Dynamics 365 / Power Platform / Azure implementation partner and IP-led digital-transformation consultancy for mid-market and enterprise clients across India, the Middle East, Africa, the Americas and APAC.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 15 | 20 | 20 | 20 | 20 | 20 |
| Reserves | 30 | 38 | 29 | 80 | 99 | 124 | 135 | 149 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Other Liabilities | 11 | 17 | 19 | 23 | 33 | 28 | 40 | 40 |
| Total Liabilities | 42 | 56 | 64 | 124 | 152 | 173 | 196 | 210 |
| AssetsFixed Assets | 2 | 2 | 1 | 3 | 4 | 5 | 4 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 |
| Investments | 0 | 1 | 2 | 3 | 3 | 3 | 14 | 15 |
| Other Assets | 39 | 53 | 60 | 117 | 145 | 165 | 176 | 186 |
| Total Assets | 42 | 56 | 64 | 124 | 152 | 173 | 196 | 210 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -3 | 12 | 9 | 14 | 16 | 22 | 17 |
| Cash from Investing | 0 | -8 | -3 | -58 | -13 | -7 | -12 |
| Cash from Financing | -1 | 0 | -4 | 44 | -2 | -6 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | 12 | 8 | 11 | 15 | 19 | 11 |
| 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 (22.2×) and current (11.4×) 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 26.1% growth and a 11× exit, ₹145 only delivers your return if you pay ₹207. The price is currently baking in 18% growth.
EPS grows 26.1%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.1% | 16.07 |
| FY28 | 26.1% | 20.26 |
| FY29 | 26.1% | 25.55 |
| FY30 | 26.1% | 32.21 |
| FY31 | 26.1% | 40.62 |
| FY32 | 16.1% ·fade | 47.14 |
| FY33 | 6.0% ·fade | 49.97 |
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.