Runs AI-enabled BPM operations for healthcare, banking, and media clients across 51 centers in 9 countries.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 694 | 696 | 697 | 697 | 697 | 697 | 697 | 697 |
| Reserves | 2.1k | 2.1k | 2.3k | 2.7k | 3.0k | 3.4k | 3.7k | 3.7k |
| Borrowings | 1.4k | 1.2k | 1.8k | 1.4k | 1.5k | 2.6k | 2.4k | 2.9k |
| Other Liabilities | 393 | 789 | 796 | 785 | 702 | 1.1k | 1.6k | 1.8k |
| Total Liabilities | 4.5k | 4.8k | 5.6k | 5.5k | 5.9k | 7.8k | 8.3k | 9.1k |
| AssetsFixed Assets | 2.9k | 3.0k | 3.7k | 3.7k | 3.9k | 5.0k | 5.1k | 5.6k |
| CWIP | 0 | 0 | 3 | 3 | 17 | 49 | 9 | 30 |
| Investments | 12 | 94 | 130 | 71 | 42 | 73 | 103 | 116 |
| Other Assets | 1.6k | 1.7k | 1.7k | 1.8k | 2.0k | 2.6k | 3.1k | 3.4k |
| Total Assets | 4.5k | 4.8k | 5.6k | 5.5k | 5.9k | 7.8k | 8.3k | 9.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 400 | 410 | 976 | 704 | 795 | 644 | 701 | 1.2k |
| Cash from Investing | -203 | 10 | -344 | -594 | 17 | -57 | -744 | -443 |
| Cash from Financing | -273 | -277 | -689 | -158 | -743 | -563 | 23 | -667 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 292 | 297 | 806 | 631 | 744 | 559 | 477 | 1.1k |
| 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 (29.5×) and current (25.7×) 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 17.9% growth and a 26× exit, ₹245 only delivers your return if you pay ₹252. The price is currently baking in 17% growth.
EPS grows 17.9%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.9% | 11.24 |
| FY28 | 17.9% | 13.25 |
| FY29 | 17.9% | 15.62 |
| FY30 | 17.9% | 18.41 |
| FY31 | 17.9% | 21.71 |
| FY32 | 11.9% ·fade | 24.30 |
| FY33 | 6.0% ·fade | 25.76 |
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.