AI-first digital engineering and IT services firm serving BFSI, healthcare, retail and hi-tech clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 28 | 29 | 29 | 30 | 30 | 30 | 30 |
| Reserves | 220 | 518 | 637 | 810 | 1.4k | 1.5k | 1.6k | 1.7k |
| Borrowings | 150 | 193 | 250 | 534 | 512 | 1.2k | 1.3k | 1.5k |
| Other Liabilities | 129 | 176 | 205 | 256 | 242 | 505 | 472 | 402 |
| Total Liabilities | 508 | 915 | 1.1k | 1.6k | 2.2k | 3.3k | 3.4k | 3.6k |
| AssetsFixed Assets | 38 | 128 | 158 | 432 | 413 | 1.2k | 1.2k | 1.2k |
| CWIP | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 2 |
| Investments | 83 | 391 | 472 | 13 | 0 | 350 | 466 | 504 |
| Other Assets | 387 | 395 | 491 | 1.2k | 1.8k | 1.8k | 1.7k | 1.9k |
| Total Assets | 508 | 915 | 1.1k | 1.6k | 2.2k | 3.3k | 3.4k | 3.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 58 | 112 | 144 | 168 | 207 | 213 | 236 | 261 |
| Cash from Investing | 1 | -72 | -271 | -96 | -348 | -537 | -731 | -117 |
| Cash from Financing | -59 | -13 | 169 | -91 | 72 | 363 | 499 | -144 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 57 | 112 | 143 | 164 | 68 | 202 | 225 | 255 |
| 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 (49.7×) and current (23.6×) 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 -2.8% growth and a 24× exit, ₹345 only delivers your return if you pay ₹124. The price is currently baking in 17% growth.
EPS grows -2.8%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.8% | 14.25 |
| FY28 | -2.8% | 13.85 |
| FY29 | -2.8% | 13.46 |
| FY30 | -2.8% | 13.09 |
| FY31 | -2.8% | 12.72 |
| FY32 | 1.6% ·fade | 12.92 |
| FY33 | 6.0% ·fade | 13.70 |
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.