Chennai-listed company headquartered at 'Elnet Software City' in Taramani; the FY2024-25 annual report on file does not describe its products, services or operations beyond financial and governance disclosures.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 81 | 93 | 106 | 119 | 135 | 152 | 162 | 172 |
| Borrowings | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Liabilities | 16 | 15 | 14 | 17 | 16 | 14 | 15 | 16 |
| Total Liabilities | 105 | 116 | 128 | 144 | 159 | 175 | 185 | 196 |
| AssetsFixed Assets | 27 | 24 | 23 | 22 | 22 | 23 | 23 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Assets | 75 | 88 | 101 | 118 | 133 | 148 | 158 | 168 |
| Total Assets | 105 | 116 | 128 | 144 | 159 | 175 | 185 | 196 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | -22 | 32 | -25 | 14 | -62 | 5 | 34 |
| Cash from Investing | -9 | 28 | -35 | 34 | -15 | 66 | 6 | -47 |
| Cash from Financing | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -26 | 31 | -26 | 12 | -63 | 3 | 32 |
| 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 (1.5×) and current (1.3×) 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 7.1% growth and a 1× exit, ₹67 only delivers your return if you pay ₹30. The price is currently baking in 24% growth.
EPS grows 7.1%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.1% | 53.80 |
| FY28 | 7.1% | 57.62 |
| FY29 | 7.1% | 61.71 |
| FY30 | 7.1% | 66.09 |
| FY31 | 7.1% | 70.78 |
| FY32 | 6.6% ·fade | 75.42 |
| FY33 | 6.0% ·fade | 79.94 |
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.