B2B platform connecting students, agents and universities for global higher-education admissions.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 10 | 10 | 35 | 35 | 35 | 35 |
| Reserves | 37 | 98 | 213 | 302 | 468 | 565 | 550 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 2 |
| Other Liabilities | 52 | 65 | 83 | 251 | 374 | 184 | 289 |
| Total Liabilities | 90 | 172 | 307 | 588 | 878 | 784 | 876 |
| AssetsFixed Assets | 27 | 27 | 26 | 128 | 93 | 81 | 120 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 18 | 67 | 106 | 143 | 38 | 38 | 31 |
| Other Assets | 45 | 79 | 175 | 317 | 747 | 665 | 724 |
| Total Assets | 90 | 172 | 307 | 588 | 878 | 784 | 876 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | — | 114 | 187 | 144 |
| Cash from Investing | — | — | — | -79 | -149 | 24 |
| Cash from Financing | — | — | — | 0 | 0 | -151 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | — | — | -7 | 188 | 127 |
| 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 (25.6×) and current (14.7×) 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 41.3% growth and a 15× exit, ₹184 only delivers your return if you pay ₹521. The price is currently baking in 17% growth.
EPS grows 41.3%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.3% | 17.69 |
| FY28 | 41.3% | 25.00 |
| FY29 | 41.3% | 35.32 |
| FY30 | 41.3% | 49.91 |
| FY31 | 41.3% | 70.52 |
| FY32 | 23.6% ·fade | 87.20 |
| FY33 | 6.0% ·fade | 92.43 |
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.