Pan-India market-entry specialist and Honeywell-licensed brand distributor bringing global consumer-tech, gaming-PC and enterprise networking brands to Indian and Asian/Middle-East markets.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 25 | 27 | 30 | 34 | 38 | 41 | 42 | 44 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 6 | 5 | 5 | 7 | 6 | 6 | 8 | 9 |
| Total Liabilities | 33 | 33 | 37 | 42 | 45 | 48 | 51 | 55 |
| AssetsFixed Assets | 7 | 6 | 6 | 6 | 9 | 9 | 9 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Investments | 9 | 11 | 8 | 8 | 8 | 12 | 13 | 18 |
| Other Assets | 17 | 15 | 22 | 28 | 28 | 26 | 28 | 26 |
| Total Assets | 33 | 33 | 37 | 42 | 45 | 48 | 51 | 55 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 2 | 2 | 0 | -0 | 4 | 5 | 9 |
| Cash from Investing | -3 | 0 | -1 | 3 | 0 | -3 | -4 | -6 |
| Cash from Financing | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | 2 | 1 | -0 | -1 | 4 | 5 | 7 |
| 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 (21.5×) and current (15.4×) 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 -0.2% growth and a 15× exit, ₹519 only delivers your return if you pay ₹205. The price is currently baking in 18% growth.
EPS grows -0.2%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.2% | 33.55 |
| FY28 | -0.2% | 33.49 |
| FY29 | -0.2% | 33.42 |
| FY30 | -0.2% | 33.35 |
| FY31 | -0.2% | 33.29 |
| FY32 | 2.9% ·fade | 34.25 |
| FY33 | 6.0% ·fade | 36.31 |
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.