New Delhi-based digital media company offering advertising/digital-marketing, market-research & data-analytics, and publisher-monetization services, with its own AI-powered martech SaaS platform CMGalaxy.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 1 | 1 | 1 | 10 | 13 | 14 | 16 | 17 |
| Borrowings | 7 | 7 | 10 | 7 | 9 | 6 | 6 | 5 |
| Other Liabilities | 8 | 7 | 15 | 15 | 17 | 20 | 22 | 25 |
| Total Liabilities | 17 | 17 | 28 | 34 | 41 | 44 | 47 | 51 |
| AssetsFixed Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
| CWIP | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Other Assets | 17 | 16 | 27 | 34 | 41 | 42 | 45 | 49 |
| Total Assets | 17 | 17 | 28 | 34 | 41 | 44 | 47 | 51 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 2 | 2 | 2 | 9 | -5 | 4 | 1 |
| Cash from Investing | 0 | -1 | -2 | 0 | -10 | 1 | 0 | 0 |
| Cash from Financing | 2 | -1 | -1 | 1 | 3 | 0 | -4 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 1 | 2 | 2 | 9 | -5 | 4 | 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 (9.1×) and current (5.6×) 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 -1.5% growth and a 6× exit, ₹67 only delivers your return if you pay ₹27. The price is currently baking in 16% growth.
EPS grows -1.5%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -1.5% | 11.70 |
| FY28 | -1.5% | 11.53 |
| FY29 | -1.5% | 11.35 |
| FY30 | -1.5% | 11.18 |
| FY31 | -1.5% | 11.02 |
| FY32 | 2.3% ·fade | 11.26 |
| FY33 | 6.0% ·fade | 11.94 |
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.