Digital Technologies, Operations and Experiences company delivering AI-powered automation, finance and CX services.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 |
| Reserves | 656 | 686 | 828 | 1.0k | 1.2k | 1.3k | 1.4k | 1.5k |
| Borrowings | 118 | 20 | 63 | 21 | 17 | 190 | 186 | 221 |
| Other Liabilities | 206 | 172 | 190 | 212 | 217 | 502 | 514 | 590 |
| Total Liabilities | 1.0k | 908 | 1.1k | 1.3k | 1.5k | 2.1k | 2.2k | 2.4k |
| AssetsFixed Assets | 347 | 213 | 209 | 218 | 219 | 839 | 816 | 851 |
| CWIP | 1 | 0 | 3 | 0 | 0 | 0 | 0 | 9 |
| Investments | 36 | 157 | 273 | 354 | 546 | 355 | 539 | 639 |
| Other Assets | 626 | 538 | 624 | 710 | 698 | 862 | 799 | 856 |
| Total Assets | 1.0k | 908 | 1.1k | 1.3k | 1.5k | 2.1k | 2.2k | 2.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 90 | 83 | 112 | 182 | 130 | 184 | 224 | 324 |
| Cash from Investing | -65 | -10 | -99 | -134 | -99 | -179 | -224 | -317 |
| Cash from Financing | -37 | 51 | -109 | 21 | -66 | -38 | 119 | -84 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 65 | 63 | 95 | 158 | 92 | 175 | 201 | 285 |
| 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 (20.0×) and current (25.0×) 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 1.6% growth and a 20× exit, ₹822 only delivers your return if you pay ₹294. The price is currently baking in 22% growth.
EPS grows 1.6%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.6% | 33.39 |
| FY28 | 1.6% | 33.92 |
| FY29 | 1.6% | 34.46 |
| FY30 | 1.6% | 35.01 |
| FY31 | 1.6% | 35.57 |
| FY32 | 3.8% ·fade | 36.93 |
| FY33 | 6.0% ·fade | 39.14 |
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.