Navi Mumbai-based integrated print, communication and logistics solutions provider spanning security printing, bulk mail, business messaging, record management, scanning/digitization, media placement and premium mobility (via Sailinks).
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 11 | 11 | 11 | 32 | 32 | 34 |
| Reserves | 1 | 3 | 14 | 18 | 23 | 31 | 39 | 55 |
| Borrowings | 5 | 6 | 7 | 12 | 18 | 18 | 16 | 28 |
| Other Liabilities | 7 | 11 | 8 | 6 | 9 | 19 | 7 | 5 |
| Total Liabilities | 16 | 24 | 40 | 47 | 60 | 101 | 94 | 123 |
| AssetsFixed Assets | 3 | 5 | 8 | 12 | 22 | 19 | 17 | 19 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 8 |
| Other Assets | 13 | 19 | 32 | 35 | 38 | 74 | 69 | 96 |
| Total Assets | 16 | 24 | 40 | 47 | 60 | 101 | 94 | 123 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 2 | -1 | -9 | 10 | 11 | -7 | -9 |
| Cash from Investing | -1 | 0 | -1 | -4 | -9 | -11 | -12 | -6 |
| Cash from Financing | 1 | -2 | 2 | 14 | -1 | 0 | 18 | 14 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 2 | -2 | -13 | 3 | -2 | -10 | -14 |
| 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 (49.3×) and current (37.7×) 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 49.3% growth and a 38× exit, ₹117 only delivers your return if you pay ₹445. The price is currently baking in 17% growth.
EPS grows 49.3%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 49.3% | 4.63 |
| FY28 | 49.3% | 6.91 |
| FY29 | 49.3% | 10.32 |
| FY30 | 49.3% | 15.40 |
| FY31 | 49.3% | 23.00 |
| FY32 | 27.6% ·fade | 29.35 |
| FY33 | 6.0% ·fade | 31.12 |
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.