Hyderabad-based global engineering services company running design-to-aftermarket programs for aerospace, rail, telecom, energy and chips.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 55 | 55 | 55 | 55 | 56 | 56 | 56 | 56 |
| Reserves | 2.5k | 2.9k | 3.1k | 3.4k | 4.2k | 5.3k | 5.5k | 5.6k |
| Borrowings | 711 | 577 | 573 | 1.2k | 788 | 513 | 436 | 431 |
| Other Liabilities | 870 | 940 | 1.1k | 1.8k | 1.9k | 1.8k | 1.9k | 2.1k |
| Total Liabilities | 4.1k | 4.5k | 4.8k | 6.5k | 6.9k | 7.6k | 7.9k | 8.3k |
| AssetsFixed Assets | 1.3k | 1.4k | 1.3k | 2.8k | 2.8k | 2.9k | 3.1k | 3.1k |
| CWIP | 146 | 88 | 13 | 44 | 57 | 79 | 8 | 5 |
| Investments | 41 | 34 | 445 | 518 | 436 | 502 | 508 | 457 |
| Other Assets | 2.6k | 3.0k | 3.0k | 3.1k | 3.6k | 4.1k | 4.3k | 4.7k |
| Total Assets | 4.1k | 4.5k | 4.8k | 6.5k | 6.9k | 7.6k | 7.9k | 8.3k |
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 (29.9×) and current (29.7×) 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 -11.6% growth and a 30× exit, ₹859 only delivers your return if you pay ₹181. The price is currently baking in 17% growth.
EPS grows -11.6%/yr for 5 years, then fades to 6% over 2, exits at 30×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -11.6% | 25.55 |
| FY28 | -11.6% | 22.58 |
| FY29 | -11.6% | 19.96 |
| FY30 | -11.6% | 17.65 |
| FY31 | -11.6% | 15.60 |
| FY32 | -2.8% ·fade | 15.16 |
| FY33 | 6.0% ·fade | 16.07 |
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.