IP-led enterprise tech firm building banking, lending, transit-ticketing and data-centre platforms for 400+ clients in 30+ countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 25 | 54 | 54 | 54 |
| Reserves | 521 | 314 | 374 | 475 | 905 | 1.4k | 1.6k | 1.7k |
| Borrowings | 154 | 124 | 61 | 88 | 81 | 31 | 30 | 61 |
| Other Liabilities | 279 | 154 | 189 | 263 | 386 | 414 | 432 | 536 |
| Total Liabilities | 976 | 615 | 647 | 849 | 1.4k | 1.9k | 2.1k | 2.3k |
| AssetsFixed Assets | 317 | 143 | 144 | 213 | 449 | 732 | 798 | 892 |
| CWIP | 134 | 13 | 14 | 6 | 23 | 20 | 0 | 0 |
| Investments | 42 | 36 | 40 | 36 | 0 | 0 | 0 | 0 |
| Other Assets | 484 | 423 | 448 | 594 | 926 | 1.2k | 1.3k | 1.4k |
| Total Assets | 976 | 615 | 647 | 849 | 1.4k | 1.9k | 2.1k | 2.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 64 | 22 | 49 | 62 | 41 | 164 | 157 | 56 |
| Cash from Investing | -180 | -52 | -10 | 31 | -56 | -203 | -421 | -154 |
| Cash from Financing | 27 | 15 | -37 | -75 | -2 | 265 | 283 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -96 | -33 | 39 | 49 | -5 | 131 | 62 | -114 |
| 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 (35.2×) and current (26.2×) 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 23.7% growth and a 26× exit, ₹876 only delivers your return if you pay ₹1,154. The price is currently baking in 18% growth.
EPS grows 23.7%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.7% | 41.41 |
| FY28 | 23.7% | 51.23 |
| FY29 | 23.7% | 63.37 |
| FY30 | 23.7% | 78.39 |
| FY31 | 23.7% | 96.97 |
| FY32 | 14.8% ·fade | 111.37 |
| FY33 | 6.0% ·fade | 118.05 |
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.