Mumbai-based value-added distributor and solutions provider of networking, unified communication and enterprise cybersecurity equipment for Indian corporates.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 12 | 12 | 13 | 14 | 16 | 16 |
| Reserves | 10 | 12 | 10 | 18 | 38 | 58 | 73 | 91 |
| Borrowings | 19 | 17 | 18 | 26 | 38 | 51 | 64 | 87 |
| Other Liabilities | 35 | 37 | 61 | 84 | 120 | 123 | 127 | 178 |
| Total Liabilities | 70 | 73 | 102 | 140 | 208 | 246 | 280 | 373 |
| AssetsFixed Assets | 1 | 1 | 2 | 1 | 2 | 3 | 2 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 69 | 72 | 100 | 139 | 206 | 244 | 277 | 365 |
| Total Assets | 70 | 73 | 102 | 140 | 208 | 246 | 280 | 373 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -7 | 1 | 10 | -11 | -8 | -4 | -37 |
| Cash from Investing | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -4 |
| Cash from Financing | -1 | 10 | -3 | -1 | 6 | 17 | 15 | 44 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -7 | 1 | 8 | -12 | -9 | -5 | -43 |
| 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 (33.6×) and current (32.5×) 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 10% growth and a 33× exit, ₹266 only delivers your return if you pay ₹187. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9.00 |
| FY28 | 10.0% | 9.90 |
| FY29 | 10.0% | 10.89 |
| FY30 | 10.0% | 11.98 |
| FY31 | 10.0% | 13.17 |
| FY32 | 8.0% ·fade | 14.23 |
| FY33 | 6.0% ·fade | 15.08 |
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.