Jaipur-based holding company running Windows/Mac software utilities, the Anytime Astro astrology app, a gaming studio, Anytime Fitness franchise gyms, and residential real-estate development through wholly owned subsidiaries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 21 |
| Reserves | 40 | 56 | 76 | 91 | 143 | 185 | 240 | 252 |
| Borrowings | 1 | 1 | 15 | 12 | 23 | 44 | 50 | 58 |
| Other Liabilities | 72 | 70 | 57 | 48 | 23 | 28 | 35 | 35 |
| Total Liabilities | 122 | 137 | 158 | 171 | 209 | 278 | 346 | 365 |
| AssetsFixed Assets | 12 | 14 | 28 | 27 | 30 | 59 | 81 | 84 |
| CWIP | 0 | 0 | 0 | 2 | 5 | 12 | 4 | 5 |
| Investments | 46 | 41 | 41 | 39 | 49 | 59 | 79 | 80 |
| Other Assets | 64 | 83 | 88 | 103 | 124 | 148 | 182 | 195 |
| Total Assets | 122 | 137 | 158 | 171 | 209 | 278 | 346 | 365 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 39 | 37 | 15 | -4 | 4 | 0 | 35 | 27 |
| Cash from Investing | -30 | -19 | -8 | -14 | -47 | -15 | -19 | -53 |
| Cash from Financing | 0 | 6 | 1 | 23 | -5 | 16 | -10 | 25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | 19 | 19 | -20 | 0 | -11 | 19 | 14 |
| 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 (22.6×) and current (18.0×) 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 11.1% growth and a 18× exit, ₹333 only delivers your return if you pay ₹245. The price is currently baking in 18% growth.
EPS grows 11.1%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.1% | 20.62 |
| FY28 | 11.1% | 22.91 |
| FY29 | 11.1% | 25.45 |
| FY30 | 11.1% | 28.28 |
| FY31 | 11.1% | 31.42 |
| FY32 | 8.5% ·fade | 34.10 |
| FY33 | 6.0% ·fade | 36.15 |
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.