LangTech and IT-consulting company providing software localization, multilingual/AI-enabled language services, and bilingual IT & enterprise consulting across a US-Japan-India delivery corridor.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 10 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 7 | 10 | 5 | 19 | 24 | 32 | 34 | 42 |
| Borrowings | 0 | 1 | 2 | 0 | 0 | 0 | 16 | 43 |
| Other Liabilities | 3 | 7 | 4 | 5 | 7 | 8 | 7 | 20 |
| Total Liabilities | 10 | 18 | 20 | 37 | 44 | 53 | 71 | 119 |
| AssetsFixed Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 28 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 4 | 2 | 14 | 16 | 22 | 28 | 22 |
| Other Assets | 8 | 14 | 18 | 23 | 28 | 31 | 43 | 70 |
| Total Assets | 10 | 18 | 20 | 37 | 44 | 53 | 71 | 119 |
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 (21.6×) and current (15.3×) 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 36% growth and a 15× exit, ₹151 only delivers your return if you pay ₹331. The price is currently baking in 18% growth.
EPS grows 36%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.0% | 13.40 |
| FY28 | 36.0% | 18.22 |
| FY29 | 36.0% | 24.78 |
| FY30 | 36.0% | 33.70 |
| FY31 | 36.0% | 45.83 |
| FY32 | 21.0% ·fade | 55.45 |
| FY33 | 6.0% ·fade | 58.78 |
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.