AI-native IT and engineering services firm serving BFSI, insurance, travel and healthcare clients globally.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 62 | 61 | 61 | 61 | 62 | 67 | 67 | 67 |
| Reserves | 1.9k | 1.7k | 2.1k | 2.6k | 3.3k | 5.7k | 6.8k | 8.4k |
| Borrowings | 6 | 16 | 353 | 395 | 415 | 574 | 972 | 244 |
| Other Liabilities | 365 | 428 | 682 | 768 | 758 | 1.1k | 5.7k | 2.9k |
| Total Liabilities | 2.3k | 2.3k | 3.2k | 3.8k | 4.5k | 7.4k | 13.6k | 11.6k |
| AssetsFixed Assets | 412 | 383 | 394 | 436 | 448 | 532 | 7.1k | 3.8k |
| CWIP | 0 | 0 | 9 | 2 | 20 | 2 | 17 | 1 |
| Investments | 837 | 855 | 1.8k | 1.8k | 2.2k | 4.3k | 41 | 2.4k |
| Other Assets | 1.1k | 1.0k | 1.0k | 1.5k | 1.8k | 2.6k | 6.4k | 5.3k |
| Total Assets | 2.3k | 2.3k | 3.2k | 3.8k | 4.5k | 7.4k | 13.6k | 11.6k |
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 (42.5×) and current (58.6×) 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 6.2% growth and a 42× exit, ₹1463 only delivers your return if you pay ₹599. The price is currently baking in 25% growth.
EPS grows 6.2%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.2% | 26.51 |
| FY28 | 6.2% | 28.15 |
| FY29 | 6.2% | 29.90 |
| FY30 | 6.2% | 31.75 |
| FY31 | 6.2% | 33.72 |
| FY32 | 6.1% ·fade | 35.78 |
| FY33 | 6.0% ·fade | 37.92 |
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.