Global digital infrastructure services: data centers, networking, workplace & security across 35+ countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 30 | 33 | 33 | 34 | 34 | 34 | 34 | 36 |
| Reserves | -206 | 174 | 228 | 262 | 447 | 725 | 871 | 1.3k |
| Borrowings | 596 | 328 | 481 | 628 | 712 | 942 | 1.0k | 1.2k |
| Other Liabilities | 1.9k | 1.8k | 1.9k | 2.1k | 1.6k | 1.4k | 1.6k | 1.9k |
| Total Liabilities | 2.3k | 2.3k | 2.7k | 3.0k | 2.8k | 3.1k | 3.5k | 4.3k |
| AssetsFixed Assets | 557 | 622 | 732 | 794 | 808 | 769 | 820 | 883 |
| CWIP | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 30 | 32 | 33 | 33 | 0 |
| Other Assets | 1.7k | 1.7k | 1.9k | 2.2k | 2.0k | 2.3k | 2.7k | 3.4k |
| Total Assets | 2.3k | 2.3k | 2.7k | 3.0k | 2.8k | 3.1k | 3.5k | 4.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -72 | 1.1k | 303 | 95 | 13 | 129 | -88 | 84 |
| Cash from Investing | -360 | -382 | 15 | -108 | -56 | 40 | -105 | -57 |
| Cash from Financing | 629 | -645 | -277 | -43 | -58 | -155 | 192 | 197 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -365 | 1.1k | 285 | 45 | 32 | 134 | -129 | 12 |
| 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 (40.8×) and current (81.0×) 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 111.6% growth and a 41× exit, ₹1023 only delivers your return if you pay ₹13,901. The price is currently baking in 33% growth.
EPS grows 111.6%/yr for 5 years, then fades to 6% over 2, exits at 41×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 111.6% | 26.73 |
| FY28 | 111.6% | 56.55 |
| FY29 | 111.6% | 119.66 |
| FY30 | 111.6% | 253.20 |
| FY31 | 111.6% | 535.77 |
| FY32 | 58.8% ·fade | 850.81 |
| FY33 | 6.0% ·fade | 901.86 |
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.