Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 19 | 19 | 19 | 24 |
| Reserves | 29 | 39 | 34 | 65 | 83 | 273 |
| Borrowings | 34 | 34 | 49 | 79 | 113 | 125 |
| Other Liabilities | 29 | 34 | 56 | 59 | 57 | 54 |
| Total Liabilities | 94 | 108 | 157 | 222 | 272 | 476 |
| AssetsFixed Assets | 5 | 6 | 13 | 12 | 12 | 15 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 88 | 102 | 144 | 210 | 260 | 462 |
| Total Assets | 94 | 108 | 157 | 222 | 272 | 476 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 3 | 6 | -22 | -29 |
| Cash from Investing | -3 | 1 | -34 | 2 | -134 |
| Cash from Financing | -4 | -4 | 9 | 23 | 206 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 4 | 2 | 0 | -23 | -32 |
| 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 (18.2×) and current (16.1×) 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 16× exit, ₹285 only delivers your return if you pay ₹197. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.55 |
| FY28 | 10.0% | 21.50 |
| FY29 | 10.0% | 23.65 |
| FY30 | 10.0% | 26.02 |
| FY31 | 10.0% | 28.62 |
| FY32 | 8.0% ·fade | 30.91 |
| FY33 | 6.0% ·fade | 32.76 |
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.