Pure-play enterprise AI company delivering AI services, solutions and products via its Cogentiq agentic AI platform.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 3 | 3 | 3 | 3 | 14 | 17 |
| Reserves | 600 | 1.4k | 1.5k | 1.7k | 1.9k | 2.0k | 3.3k |
| Borrowings | 0 | 0 | 0 | 90 | 139 | 423 | 112 |
| Other Liabilities | 133 | 172 | 223 | 184 | 227 | 570 | 381 |
| Total Liabilities | 735 | 1.6k | 1.7k | 2.0k | 2.3k | 3.0k | 3.8k |
| AssetsFixed Assets | 85 | 77 | 118 | 181 | 228 | 769 | 296 |
| CWIP | 0 | 0 | 0 | 3 | 13 | 0 | 0 |
| Investments | 332 | 967 | 788 | 950 | 998 | 1.1k | 1.6k |
| Other Assets | 319 | 510 | 772 | 827 | 1.1k | 1.1k | 1.9k |
| Total Assets | 735 | 1.6k | 1.7k | 2.0k | 2.3k | 3.0k | 3.8k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 52 | -72 | -123 | 152 | 38 | 581 |
| Cash from Investing | -33 | -640 | 104 | -131 | -47 | -1.6k |
| Cash from Financing | -20 | 744 | -11 | -16 | 19 | 1.0k |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 40 | -97 | -139 | 142 | 2 | 467 |
| 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 (49.6×) and current (56.5×) 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 50× exit, ₹787 only delivers your return if you pay ₹482. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 50×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.31 |
| FY28 | 10.0% | 16.84 |
| FY29 | 10.0% | 18.53 |
| FY30 | 10.0% | 20.38 |
| FY31 | 10.0% | 22.42 |
| FY32 | 8.0% ·fade | 24.21 |
| FY33 | 6.0% ·fade | 25.66 |
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.