REaaS platform integrating office leasing, design & build fit-outs, and furniture manufacturing across India.
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 7 | 10 | 20 | 20 | 27 |
| Reserves | 1 | 66 | 417 | 523 | 602 | 780 |
| Borrowings | 0 | 324 | 406 | 878 | 1.1k | 1.4k |
| Other Liabilities | 0 | 80 | 146 | 276 | 447 | 462 |
| Total Liabilities | 2 | 476 | 979 | 1.7k | 2.2k | 2.7k |
| AssetsFixed Assets | 0 | 341 | 371 | 702 | 756 | 760 |
| CWIP | 0 | 19 | 27 | 0 | 10 | 0 |
| Investments | 0 | 0 | 0 | 5 | 5 | 0 |
| Other Assets | 2 | 116 | 580 | 990 | 1.4k | 1.9k |
| Total Assets | 2 | 476 | 979 | 1.7k | 2.2k | 2.7k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -51 | 11 | 134 | 56 |
| Cash from Investing | 1 | -35 | -256 | -105 | 106 |
| Cash from Financing | 0 | 89 | 255 | -24 | -169 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -71 | -50 | -12 | 88 |
| 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 (18.3×) and current (11.3×) 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 93.1% growth and a 11× exit, ₹195 only delivers your return if you pay ₹3,054. The price is currently baking in 18% growth.
EPS grows 93.1%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 93.1% | 33.50 |
| FY28 | 93.1% | 64.69 |
| FY29 | 93.1% | 124.92 |
| FY30 | 93.1% | 241.23 |
| FY31 | 93.1% | 465.81 |
| FY32 | 49.5% ·fade | 696.62 |
| FY33 | 6.0% ·fade | 738.42 |
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.