India's first NSE-listed executive search firm, running retained C-suite/board search plus mid-senior and RPO hiring brands across India, UAE and Singapore.
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 12 | 12 | 12 |
| Reserves | 39 | 40 | 54 | 126 | 135 | 142 |
| Borrowings | 4 | 1 | 8 | 1 | 1 | 1 |
| Other Liabilities | 15 | 13 | 15 | 16 | 8 | 16 |
| Total Liabilities | 58 | 53 | 77 | 154 | 155 | 171 |
| AssetsFixed Assets | 10 | 9 | 13 | 20 | 20 | 20 |
| CWIP | 0 | 0 | 8 | 0 | 0 | 0 |
| Investments | 7 | 8 | 9 | 44 | 31 | 46 |
| Other Assets | 41 | 35 | 47 | 91 | 103 | 105 |
| Total Assets | 58 | 53 | 77 | 154 | 155 | 171 |
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 (0.5×) and current (8.3×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.40 |
| FY28 | 10.0% | 12.54 |
| FY29 | 10.0% | 13.79 |
| FY30 | 10.0% | 15.17 |
| FY31 | 10.0% | 16.68 |
| FY32 | 8.0% ·fade | 18.02 |
| FY33 | 6.0% ·fade | 19.10 |
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.