IT services firm delivering ERP, cloud and data/AI transformation for BFSI, manufacturing, energy clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 55 | 55 | 56 | 55 | 55 | 56 | 56 | 56 |
| Reserves | 1.8k | 2.1k | 2.5k | 2.4k | 3.0k | 3.4k | 3.6k | 4.1k |
| Borrowings | 145 | 128 | 123 | 102 | 93 | 151 | 151 | 141 |
| Other Liabilities | 650 | 686 | 677 | 637 | 788 | 833 | 899 | 1.0k |
| Total Liabilities | 2.7k | 3.0k | 3.4k | 3.2k | 3.9k | 4.5k | 4.8k | 5.3k |
| AssetsFixed Assets | 751 | 698 | 725 | 736 | 697 | 744 | 783 | 834 |
| CWIP | 2 | 7 | 3 | 6 | 12 | 23 | 9 | 2 |
| Investments | 33 | 571 | 840 | 563 | 1.3k | 1.8k | 1.9k | 2.2k |
| Other Assets | 1.9k | 1.7k | 1.8k | 1.9k | 1.9k | 1.9k | 2.1k | 2.3k |
| Total Assets | 2.7k | 3.0k | 3.4k | 3.2k | 3.9k | 4.5k | 4.8k | 5.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -72 | 310 | 558 | 281 | 561 | 718 | 588 | 481 |
| Cash from Investing | 123 | -42 | -444 | -309 | 252 | -625 | -438 | -149 |
| Cash from Financing | -116 | -180 | -97 | -147 | -636 | -168 | -215 | -233 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -161 | 258 | 533 | 219 | 504 | 699 | 541 | 441 |
| 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 (26.8×) and current (17.6×) 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 16% growth and a 18× exit, ₹326 only delivers your return if you pay ₹311. The price is currently baking in 17% growth.
EPS grows 16%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.0% | 21.56 |
| FY28 | 16.0% | 25.01 |
| FY29 | 16.0% | 29.02 |
| FY30 | 16.0% | 33.66 |
| FY31 | 16.0% | 39.05 |
| FY32 | 11.0% ·fade | 43.34 |
| FY33 | 6.0% ·fade | 45.94 |
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.