AI-augmented BPM company serving BFSI clients with chatbot/IVR-led customer acquisition and servicing, alongside cybersecurity, software development, IT-infra management and digital-signage distribution.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 9 | 17 | 17 | 17 |
| Reserves | 2 | 2 | 4 | 17 | 17 | 21 | 25 |
| Borrowings | 3 | 3 | 6 | 7 | 15 | 29 | 37 |
| Other Liabilities | 2 | 3 | 3 | 5 | 17 | 14 | 24 |
| Total Liabilities | 7 | 9 | 14 | 38 | 66 | 81 | 104 |
| AssetsFixed Assets | 1 | 1 | 3 | 2 | 13 | 14 | 21 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 8 | 8 | 8 |
| Other Assets | 6 | 7 | 12 | 35 | 45 | 58 | 75 |
| Total Assets | 7 | 9 | 14 | 38 | 66 | 81 | 104 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 2 | -3 | 1 | -1 | -5 |
| Cash from Investing | -1 | -0 | -1 | -12 | -9 | -17 |
| Cash from Financing | -2 | -0 | 3 | 16 | 7 | 20 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | 1 | -4 | 1 | -13 | -15 |
| 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 (5.7×) and current (8.5×) 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 6× exit, ₹17 only delivers your return if you pay ₹8. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 2.15 |
| FY28 | 10.0% | 2.36 |
| FY29 | 10.0% | 2.60 |
| FY30 | 10.0% | 2.85 |
| FY31 | 10.0% | 3.14 |
| FY32 | 8.0% ·fade | 3.39 |
| FY33 | 6.0% ·fade | 3.60 |
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.