Kolkata-based, NSE-SME-listed services & security company that broadened its business objects in FY2024-25 to also cover renewable energy, engineering services, share trading, data management, and retail/wholesale medicine.
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 24 | 24 | 24 |
| Reserves | 32 | 55 | 71 | 162 | 173 | 276 |
| Borrowings | 23 | 20 | 34 | 119 | 149 | 234 |
| Other Liabilities | 28 | 16 | 37 | 84 | 97 | 128 |
| Total Liabilities | 97 | 104 | 157 | 389 | 442 | 662 |
| AssetsFixed Assets | 1 | 5 | 3 | 39 | 44 | 56 |
| CWIP | 0 | 4 | 17 | 32 | 28 | 26 |
| Investments | 0 | 0 | 0 | 6 | 7 | 6 |
| Other Assets | 96 | 96 | 136 | 311 | 362 | 573 |
| Total Assets | 97 | 104 | 157 | 389 | 442 | 662 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -26 | 22 | -35 | 21 | 2 |
| Cash from Investing | -1 | -15 | -12 | -149 | -173 |
| Cash from Financing | 20 | -6 | 40 | 128 | 175 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -26 | 16 | -47 | -31 | -111 |
| 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 (8.8×) and current (4.7×) 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 10% growth and a 5× exit, ₹161 only delivers your return if you pay ₹119. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 37.72 |
| FY28 | 10.0% | 41.49 |
| FY29 | 10.0% | 45.64 |
| FY30 | 10.0% | 50.20 |
| FY31 | 10.0% | 55.22 |
| FY32 | 8.0% ·fade | 59.64 |
| FY33 | 6.0% ·fade | 63.22 |
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.