Bengaluru-based IT solutions provider delivering digitalization, modernization, cloud, automation and AI/ML services, plus a water-resource-management (canal/flood-control) technology business.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 4 | 4 | 11 | 11 | 13 | 12 |
| Reserves | 3 | 5 | 8 | 16 | 60 | 74 | 82 | 92 |
| Borrowings | 0 | 5 | 14 | 19 | 11 | 9 | 14 | 10 |
| Other Liabilities | 6 | 7 | 22 | 21 | 23 | 26 | 48 | 28 |
| Total Liabilities | 11 | 20 | 48 | 61 | 105 | 121 | 156 | 141 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 52 | 35 |
| CWIP | 0 | 0 | 0 | 0 | 2 | 5 | 0 | 0 |
| Investments | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 10 | 18 | 47 | 59 | 100 | 113 | 103 | 105 |
| Total Assets | 11 | 20 | 48 | 61 | 105 | 121 | 156 | 141 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -2 | -3 | -7 | -12 | 4 | 6 |
| Cash from Investing | 0 | -1 | 0 | -1 | -2 | -2 | -29 |
| Cash from Financing | 0 | 6 | 8 | 5 | 32 | 2 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -2 | -3 | -7 | -14 | 1 | -1 |
| 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 (8.4×) and current (5.4×) 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 10% growth and a 5× exit, ₹20 only delivers your return if you pay ₹13. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.05 |
| FY28 | 10.0% | 4.45 |
| FY29 | 10.0% | 4.90 |
| FY30 | 10.0% | 5.39 |
| FY31 | 10.0% | 5.93 |
| FY32 | 8.0% ·fade | 6.40 |
| FY33 | 6.0% ·fade | 6.78 |
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.