Outsourced visa, passport, consular, attestation and e-governance services provider to governments across 80+ countries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 41 | 41 | 41 | 41 | 41 |
| Reserves | 418 | 450 | 560 | 762 | 1.2k | 1.7k | 2.1k | 2.4k |
| Borrowings | 1 | 1 | 11 | 7 | 31 | 359 | 404 | 431 |
| Other Liabilities | 40 | 38 | 52 | 136 | 378 | 714 | 805 | 876 |
| Total Liabilities | 469 | 498 | 633 | 945 | 1.6k | 2.8k | 3.3k | 3.8k |
| AssetsFixed Assets | 41 | 38 | 112 | 234 | 296 | 1.4k | 1.5k | 1.7k |
| CWIP | 0 | 0 | 0 | 0 | 0 | 11 | 12 | 2 |
| Investments | 29 | 24 | 70 | 88 | 116 | 220 | 271 | 352 |
| Other Assets | 400 | 436 | 451 | 623 | 1.2k | 1.2k | 1.6k | 1.7k |
| Total Assets | 469 | 498 | 633 | 945 | 1.6k | 2.8k | 3.3k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 133 | 116 | 45 | 185 | 261 | 350 | 829 | 903 |
| Cash from Investing | -66 | -107 | -22 | -172 | -238 | -260 | -1.1k | -446 |
| Cash from Financing | -87 | -54 | -9 | -12 | 7 | 257 | 158 | -246 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 150 | 116 | 40 | 103 | 193 | 286 | 668 | 766 |
| 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 (35.7×) and current (14.1×) 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 52.3% growth and a 14× exit, ₹236 only delivers your return if you pay ₹985. The price is currently baking in 18% growth.
EPS grows 52.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 52.3% | 25.40 |
| FY28 | 52.3% | 38.69 |
| FY29 | 52.3% | 58.92 |
| FY30 | 52.3% | 89.74 |
| FY31 | 52.3% | 136.68 |
| FY32 | 29.1% ·fade | 176.52 |
| FY33 | 6.0% ·fade | 187.11 |
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.