Mumbai IT integrator: data centre, cloud, security & workplace tech for banks, PSUs, enterprises pan-India.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 10 | 11 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 27 | 39 | 57 | 92 | 145 | 218 | 260 | 302 |
| Borrowings | 37 | 44 | 64 | 69 | 36 | 139 | 174 | 237 |
| Other Liabilities | 49 | 88 | 167 | 229 | 394 | 404 | 430 | 458 |
| Total Liabilities | 122 | 181 | 299 | 402 | 587 | 774 | 876 | 1.0k |
| AssetsFixed Assets | 4 | 6 | 6 | 7 | 6 | 9 | 86 | 158 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 |
| Investments | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 118 | 174 | 292 | 395 | 581 | 742 | 790 | 851 |
| Total Assets | 122 | 181 | 299 | 402 | 587 | 774 | 876 | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 4 | 9 | -15 | 15 | 29 | 64 | 46 |
| Cash from Investing | 0 | 0 | -2 | -1 | 0 | 0 | -26 | -43 |
| Cash from Financing | -2 | -8 | 0 | 14 | -5 | -42 | -6 | -24 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 4 | 7 | -16 | 14 | 29 | 37 | 3 |
| 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 (18.1×) and current (21.8×) 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 35.7% growth and a 18× exit, ₹1449 only delivers your return if you pay ₹2,657. The price is currently baking in 22% growth.
EPS grows 35.7%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 35.7% | 90.38 |
| FY28 | 35.7% | 122.64 |
| FY29 | 35.7% | 166.42 |
| FY30 | 35.7% | 225.84 |
| FY31 | 35.7% | 306.46 |
| FY32 | 20.9% ·fade | 370.36 |
| FY33 | 6.0% ·fade | 392.58 |
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.