Domain-led education and assessment technology company building exam/testing platforms and AI-first products for examination and certification bodies (e.g., UK's AQA, TQUK, VTCT, CQI).
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 100 | 100 | 115 |
| Reserves | 209 | 234 | 252 | 274 | 293 | 266 | 288 | 456 |
| Borrowings | 168 | 152 | 131 | 118 | 77 | 35 | 45 | 7 |
| Other Liabilities | 38 | 28 | 36 | 41 | 47 | 69 | 57 | 103 |
| Total Liabilities | 417 | 415 | 420 | 435 | 418 | 470 | 490 | 681 |
| AssetsFixed Assets | 346 | 315 | 330 | 332 | 320 | 122 | 130 | 164 |
| CWIP | 11 | 37 | 13 | 0 | 0 | 0 | 0 | 0 |
| Investments | 2 | 0 | 2 | 2 | 2 | 15 | 0 | 15 |
| Other Assets | 58 | 64 | 75 | 101 | 96 | 333 | 360 | 502 |
| Total Assets | 417 | 415 | 420 | 435 | 418 | 470 | 490 | 681 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 63 | 60 | 54 | 53 | 50 | 49 |
| Cash from Investing | -123 | -27 | -24 | -15 | -16 | 8 | -156 |
| Cash from Financing | 95 | -36 | -35 | -26 | -51 | -56 | 130 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -91 | 62 | 45 | 40 | 37 | 288 | -20 |
| 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 (18.8×) and current (19.2×) 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 19× exit, ₹74 only delivers your return if you pay ₹51. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.27 |
| FY28 | 10.0% | 4.69 |
| FY29 | 10.0% | 5.16 |
| FY30 | 10.0% | 5.68 |
| FY31 | 10.0% | 6.25 |
| FY32 | 8.0% ·fade | 6.75 |
| FY33 | 6.0% ·fade | 7.15 |
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.