Gujarat-based IT services and consulting firm building custom software, mobile, cloud and digital-transformation solutions for clients across India, Europe, the US, Middle East, Asia-Pacific and Australia.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 13 | 13 | 13 | 14 |
| Reserves | 3 | 30 | 35 | 51 | 62 | 98 |
| Borrowings | 15 | 1 | 1 | 1 | 3 | 0 |
| Other Liabilities | 3 | 4 | 30 | 34 | 40 | 41 |
| Total Liabilities | 25 | 39 | 79 | 100 | 118 | 154 |
| AssetsFixed Assets | 3 | 5 | 17 | 48 | 47 | 45 |
| CWIP | 0 | 0 | 10 | 0 | 0 | 0 |
| Investments | 14 | 20 | 21 | 21 | 21 | 38 |
| Other Assets | 8 | 14 | 30 | 31 | 50 | 70 |
| Total Assets | 25 | 39 | 79 | 100 | 118 | 154 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 3 | 28 | 33 | 48 |
| Cash from Investing | -15 | -5 | -26 | -35 | -71 |
| Cash from Financing | 15 | 4 | 0 | 0 | 24 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -2 | -1 | 3 | 10 | 47 |
| 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 (26.3×) and current (10.9×) 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 86.8% growth and a 11× exit, ₹14 only delivers your return if you pay ₹191. The price is currently baking in 17% growth.
EPS grows 86.8%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 86.8% | 2.45 |
| FY28 | 86.8% | 4.57 |
| FY29 | 86.8% | 8.54 |
| FY30 | 86.8% | 15.95 |
| FY31 | 86.8% | 29.80 |
| FY32 | 46.4% ·fade | 43.62 |
| FY33 | 6.0% ·fade | 46.24 |
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.