Global IT services company delivering digital engineering, IT operations, and BPS to enterprises worldwide.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 60 | 60 | 60 | 60 | 61 | 61 | 61 | 61 |
| Reserves | 1.9k | 2.2k | 2.6k | 2.6k | 2.8k | 3.1k | 5.7k | 3.2k |
| Borrowings | 0 | 0 | 238 | 0 | 240 | 404 | 582 | 435 |
| Other Liabilities | 308 | 752 | 653 | 972 | 1.1k | 1.8k | 2.9k | 1.9k |
| Total Liabilities | 2.3k | 3.1k | 3.6k | 3.6k | 4.2k | 5.4k | 9.3k | 5.5k |
| AssetsFixed Assets | 582 | 880 | 831 | 835 | 763 | 878 | 3.7k | 1.0k |
| CWIP | 87 | 11 | 13 | 7 | 56 | 129 | 159 | 50 |
| Investments | 230 | 231 | 577 | 521 | 900 | 1.6k | 0 | 1.5k |
| Other Assets | 1.4k | 1.9k | 2.1k | 2.3k | 2.4k | 2.8k | 5.4k | 2.9k |
| Total Assets | 2.3k | 3.1k | 3.6k | 3.6k | 4.2k | 5.4k | 9.3k | 5.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 339 | 365 | 710 | 995 | 580 | 1.3k | 918 | 1.1k |
| Cash from Investing | -45 | -125 | 1 | -392 | 0 | -413 | -413 | -409 |
| Cash from Financing | -250 | -305 | -250 | -325 | -716 | -614 | -627 | -761 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 285 | 268 | 662 | 943 | 497 | 1.2k | 811 | 939 |
| 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 (51.9×) and current (46.5×) 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 -8.7% growth and a 46× exit, ₹570 only delivers your return if you pay ₹141. The price is currently baking in 18% growth.
EPS grows -8.7%/yr for 5 years, then fades to 6% over 2, exits at 46×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.7% | 11.21 |
| FY28 | -8.7% | 10.24 |
| FY29 | -8.7% | 9.35 |
| FY30 | -8.7% | 8.53 |
| FY31 | -8.7% | 7.79 |
| FY32 | -1.3% ·fade | 7.69 |
| FY33 | 6.0% ·fade | 8.15 |
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.