AI-powered analytics, digital operations, automation and BPM services for Fortune 500 enterprises worldwide.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 37 | 34 | 33 | 48 | 48 | 47 | 47 | 92 |
| Reserves | 1.1k | 1.1k | 1.1k | 1.1k | 1.5k | 1.3k | 2.6k | 1.1k |
| Borrowings | 127 | 121 | 107 | 125 | 199 | 262 | 395 | 254 |
| Other Liabilities | 278 | 222 | 264 | 313 | 335 | 424 | 511 | 627 |
| Total Liabilities | 1.5k | 1.5k | 1.5k | 1.6k | 2.0k | 2.0k | 3.5k | 2.1k |
| AssetsFixed Assets | 159 | 148 | 136 | 157 | 263 | 353 | 1.0k | 342 |
| CWIP | 0 | 0 | 2 | 20 | 1 | 0 | 4 | 0 |
| Investments | 674 | 713 | 683 | 676 | 799 | 667 | 439 | 569 |
| Other Assets | 683 | 664 | 724 | 743 | 984 | 1.0k | 2.0k | 1.2k |
| Total Assets | 1.5k | 1.5k | 1.5k | 1.6k | 2.0k | 2.0k | 3.5k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 161 | 291 | 248 | 355 | 355 | 367 | 434 | 471 |
| Cash from Investing | -267 | 35 | 1 | 44 | 54 | -354 | 216 | 43 |
| Cash from Financing | 1 | -302 | -173 | -393 | -419 | -79 | -587 | -583 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 122 | 269 | 219 | 317 | 300 | 327 | 350 | 412 |
| 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 (68.9×) and current (29.3×) 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 -0.4% growth and a 29× exit, ₹1419 only delivers your return if you pay ₹564. The price is currently baking in 18% growth.
EPS grows -0.4%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.4% | 48.22 |
| FY28 | -0.4% | 48.02 |
| FY29 | -0.4% | 47.83 |
| FY30 | -0.4% | 47.64 |
| FY31 | -0.4% | 47.45 |
| FY32 | 2.8% ·fade | 48.78 |
| FY33 | 6.0% ·fade | 51.70 |
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.