Enterprise cloud-transformation provider specializing in SAP S/4HANA digitalization and Esri ArcGIS geospatial services for utilities, government, public-safety and healthcare clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 28 | 28 | 28 | 28 | 31 | 31 | 31 | 31 |
| Reserves | 67 | 87 | 110 | 132 | 187 | 217 | 162 | 181 |
| Borrowings | 5 | 7 | 2 | 2 | 8 | 8 | 4 | 8 |
| Other Liabilities | 30 | 22 | 22 | 37 | 42 | 50 | 131 | 58 |
| Total Liabilities | 129 | 143 | 162 | 199 | 267 | 305 | 327 | 279 |
| AssetsFixed Assets | 43 | 49 | 43 | 37 | 34 | 32 | 32 | 33 |
| CWIP | 12 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Investments | 26 | 43 | 72 | 88 | 114 | 142 | 126 | 115 |
| Other Assets | 48 | 51 | 47 | 74 | 118 | 131 | 169 | 131 |
| Total Assets | 129 | 143 | 162 | 199 | 267 | 305 | 327 | 279 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | 20 | 23 | 26 | 26 | 37 | 38 | 12 |
| Cash from Investing | -17 | -10 | -19 | -30 | -14 | -68 | -28 | 62 |
| Cash from Financing | 3 | -19 | 0 | -2 | -4 | 36 | -7 | -77 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 12 | 22 | 24 | 25 | 36 | 36 | 8 |
| 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 (18.1×) 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 11.9% growth and a 15× exit, ₹150 only delivers your return if you pay ₹117. The price is currently baking in 17% growth.
EPS grows 11.9%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.9% | 11.41 |
| FY28 | 11.9% | 12.77 |
| FY29 | 11.9% | 14.29 |
| FY30 | 11.9% | 15.99 |
| FY31 | 11.9% | 17.90 |
| FY32 | 8.9% ·fade | 19.50 |
| FY33 | 6.0% ·fade | 20.67 |
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.