India's only listed RegTech/SupTech company, building XBRL/SDMX-based regulatory-reporting, supervisory and MSME data platforms for regulators, enterprises and financial institutions worldwide.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 21 | 21 | 21 |
| Reserves | 6 | 7 | 8 | 12 | 22 | 55 | 169 | 180 |
| Borrowings | 11 | 6 | 7 | 6 | 6 | 4 | 2 | 2 |
| Other Liabilities | 22 | 26 | 26 | 33 | 29 | 45 | 59 | 50 |
| Total Liabilities | 57 | 58 | 60 | 70 | 77 | 125 | 250 | 253 |
| AssetsFixed Assets | 27 | 22 | 17 | 14 | 13 | 17 | 21 | 19 |
| CWIP | 0 | 0 | 0 | 2 | 3 | 4 | 0 | 5 |
| Investments | 0 | 0 | 0 | 0 | 0 | 21 | 39 | 60 |
| Other Assets | 30 | 36 | 43 | 55 | 61 | 83 | 190 | 169 |
| Total Assets | 57 | 58 | 60 | 70 | 77 | 125 | 250 | 253 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 2 | 12 | 0 | 6 | 12 | 27 | 105 |
| Cash from Investing | 0 | 0 | -3 | 0 | -2 | -5 | -27 | -119 |
| Cash from Financing | -4 | -3 | -4 | 0 | -2 | -1 | 18 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 1 | 11 | -2 | 3 | 8 | 20 | 97 |
| 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 (50.8×) and current (86.4×) 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 11.2% growth and a 51× exit, ₹271 only delivers your return if you pay ₹118. The price is currently baking in 29% growth.
EPS grows 11.2%/yr for 5 years, then fades to 6% over 2, exits at 51×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.2% | 3.49 |
| FY28 | 11.2% | 3.88 |
| FY29 | 11.2% | 4.32 |
| FY30 | 11.2% | 4.80 |
| FY31 | 11.2% | 5.34 |
| FY32 | 8.6% ·fade | 5.80 |
| FY33 | 6.0% ·fade | 6.15 |
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.