AI-led IT services firm building enterprise software and running Salesforce/ServiceNow digital transformation.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 97 |
| Reserves | 120 | 157 | 208 | 247 | 271 | 308 | 344 | 317 |
| Borrowings | 33 | 39 | 31 | 36 | 24 | 20 | 15 | 15 |
| Other Liabilities | 35 | 26 | 136 | 98 | 69 | 49 | 59 | 55 |
| Total Liabilities | 213 | 245 | 399 | 406 | 389 | 401 | 442 | 483 |
| AssetsFixed Assets | 101 | 82 | 223 | 217 | 170 | 126 | 122 | 113 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 10 |
| Investments | 56 | 71 | 36 | 70 | 83 | 114 | 141 | 165 |
| Other Assets | 56 | 92 | 140 | 120 | 136 | 157 | 178 | 194 |
| Total Assets | 213 | 245 | 399 | 406 | 389 | 401 | 442 | 483 |
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 (90.7×) and current (19.0×) 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 33.7% growth and a 19× exit, ₹167 only delivers your return if you pay ₹340. The price is currently baking in 18% growth.
EPS grows 33.7%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 33.7% | 11.71 |
| FY28 | 33.7% | 15.66 |
| FY29 | 33.7% | 20.94 |
| FY30 | 33.7% | 27.99 |
| FY31 | 33.7% | 37.42 |
| FY32 | 19.9% ·fade | 44.85 |
| FY33 | 6.0% ·fade | 47.55 |
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.