B2B 'Human Cloud' expert network connecting corporates, consulting firms and investment funds with senior management talent via on-demand expert calls, knowledge tours and sit-ins, plus a HUKSA learning-and-development arm.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 7 | 10 | 10 | 10 | 10 |
| Reserves | 5 | 7 | 8 | 5 | 32 | 44 | 52 | 57 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 1 | 1 | 2 | 3 | 5 | 8 | 7 | 4 |
| Total Liabilities | 6 | 8 | 10 | 16 | 47 | 62 | 69 | 71 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Other Assets | 6 | 8 | 10 | 16 | 46 | 59 | 64 | 66 |
| Total Assets | 6 | 8 | 10 | 16 | 47 | 62 | 69 | 71 |
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 (16.0×) and current (6.7×) 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 7× exit, ₹172 only delivers your return if you pay ₹125. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 28.25 |
| FY28 | 10.0% | 31.07 |
| FY29 | 10.0% | 34.18 |
| FY30 | 10.0% | 37.60 |
| FY31 | 10.0% | 41.36 |
| FY32 | 8.0% ·fade | 44.67 |
| FY33 | 6.0% ·fade | 47.35 |
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.