Central-India-rooted education support company offering placement services, skill/soft-skills training (incl. DDU-GKY), supplementary-book publishing & NCERT distribution, online exam infrastructure, and campus ERP/digital services.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 35 | 30 | 37 | 55 | 76 | 94 | 102 | 113 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 4 | 4 | 6 | 8 | 8 | 6 | 13 | 8 |
| Total Liabilities | 41 | 44 | 52 | 74 | 94 | 109 | 125 | 132 |
| AssetsFixed Assets | 3 | 1 | 16 | 13 | 10 | 10 | 13 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 0 | 0 | 20 | 25 | 41 | 58 | 58 |
| Other Assets | 34 | 42 | 36 | 41 | 59 | 59 | 54 | 62 |
| Total Assets | 41 | 44 | 52 | 74 | 94 | 109 | 125 | 132 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -3 | -2 | 6 | 21 | 26 | 20 | 20 | 14 |
| Cash from Investing | -6 | 2 | -5 | -14 | -17 | -10 | -17 | -9 |
| Cash from Financing | -2 | -1 | 0 | -4 | -4 | -10 | -7 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -7 | -3 | 5 | 1 | 21 | 19 | 17 | 8 |
| 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 (14.0×) and current (22.3×) 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 0.8% growth and a 14× exit, ₹102 only delivers your return if you pay ₹27. The price is currently baking in 28% growth.
EPS grows 0.8%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.8% | 4.61 |
| FY28 | 0.8% | 4.64 |
| FY29 | 0.8% | 4.68 |
| FY30 | 0.8% | 4.72 |
| FY31 | 0.8% | 4.76 |
| FY32 | 3.4% ·fade | 4.92 |
| FY33 | 6.0% ·fade | 5.21 |
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.