Global IT services and consulting firm delivering AI, cloud and software to 1,869 enterprise clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2.1k | 2.1k | 2.1k | 2.1k | 2.1k | 2.1k | 2.1k | 2.0k |
| Reserves | 63.3k | 74.2k | 73.3k | 73.3k | 86.0k | 93.7k | 101.3k | 90.8k |
| Borrowings | 4.6k | 5.3k | 5.5k | 8.3k | 8.4k | 8.2k | 8.8k | 9.2k |
| Other Liabilities | 21.7k | 25.8k | 35.9k | 40.9k | 39.5k | 43.8k | 48.3k | 52.3k |
| Total Liabilities | 91.8k | 107.5k | 116.7k | 124.6k | 136.0k | 147.8k | 160.4k | 154.3k |
| AssetsFixed Assets | 23.8k | 25.5k | 25.8k | 29.2k | 27.6k | 31.0k | 32.7k | 33.8k |
| CWIP | 954 | 922 | 416 | 288 | 293 | 814 | 1.1k | 526 |
| Investments | 8.8k | 14.2k | 20.3k | 19.5k | 24.6k | 23.5k | 23.5k | 21.9k |
| Other Assets | 58.3k | 66.9k | 70.2k | 75.6k | 83.5k | 92.5k | 103.1k | 98.1k |
| Total Assets | 91.8k | 107.5k | 116.7k | 124.6k | 136.0k | 147.8k | 160.4k | 154.3k |
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 (23.9×) and current (13.1×) 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 13× exit, ₹1051 only delivers your return if you pay ₹723. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 88.24 |
| FY28 | 10.0% | 97.07 |
| FY29 | 10.0% | 106.77 |
| FY30 | 10.0% | 117.45 |
| FY31 | 10.0% | 129.20 |
| FY32 | 8.0% ·fade | 139.53 |
| FY33 | 6.0% ·fade | 147.90 |
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.