DGCA-approved aviation training company providing simulator-based Safety & Emergency Procedures (SEP) training for cabin and cockpit crew, plus pilot and drone training.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 10 |
| Reserves | 31 | 34 | 80 |
| Borrowings | 18 | 14 | 11 |
| Other Liabilities | 8 | 5 | 7 |
| Total Liabilities | 65 | 61 | 108 |
| AssetsFixed Assets | 15 | 3 | 7 |
| CWIP | 0 | 5 | 0 |
| Investments | 16 | 26 | 27 |
| Other Assets | 33 | 28 | 74 |
| Total Assets | 65 | 61 | 108 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | 9 | 0 |
| Cash from Investing | -21 | -20 |
| Cash from Financing | 6 | 37 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | 9 | 0 |
| 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 (7.7×) and current (7.7×) 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 10% growth and a 8× exit, ₹191 only delivers your return if you pay ₹138. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.31 |
| FY28 | 10.0% | 30.04 |
| FY29 | 10.0% | 33.05 |
| FY30 | 10.0% | 36.35 |
| FY31 | 10.0% | 39.99 |
| FY32 | 8.0% ·fade | 43.19 |
| FY33 | 6.0% ·fade | 45.78 |
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.