Kota-based education services group running school/university management (Enterprise & Modular contracts), a nationwide test-prep franchise network, in-school coaching, a digital learning platform and a publishing arm.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 |
| Reserves | 20 | 39 | 51 | 57 |
| Borrowings | 0 | 0 | 0 | 1 |
| Other Liabilities | 7 | 9 | 12 | 10 |
| Total Liabilities | 46 | 66 | 82 | 86 |
| AssetsFixed Assets | 4 | 3 | 3 | 3 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 42 | 63 | 79 | 83 |
| Total Assets | 46 | 66 | 82 | 86 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 8 | 7 | 19 |
| Cash from Investing | -1 | 0 | 0 |
| Cash from Financing | -7 | -4 | -17 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 7 | 7 | 19 |
| 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 (3.6×) and current (14.8×) 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 4× exit, ₹186 only delivers your return if you pay ₹35. The price is currently baking in 49% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.87 |
| FY28 | 10.0% | 15.26 |
| FY29 | 10.0% | 16.78 |
| FY30 | 10.0% | 18.46 |
| FY31 | 10.0% | 20.31 |
| FY32 | 8.0% ·fade | 21.93 |
| FY33 | 6.0% ·fade | 23.25 |
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.