India's largest OTA app for flights, trains, buses & hotels via ixigo, ConfirmTkt and AbhiBus.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 37 | 37 | 37 | 39 | 39 | 44 |
| Reserves | 7 | 20 | 336 | 356 | 391 | 580 | 646 | 2.0k |
| Borrowings | 0 | 15 | 7 | 7 | 46 | 40 | 25 | 44 |
| Other Liabilities | 74 | 63 | 92 | 98 | 138 | 224 | 279 | 299 |
| Total Liabilities | 81 | 98 | 473 | 499 | 612 | 883 | 989 | 2.4k |
| AssetsFixed Assets | 1 | 4 | 196 | 188 | 271 | 270 | 296 | 292 |
| CWIP | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Investments | 10 | 27 | 102 | 136 | 68 | 118 | 124 | 733 |
| Other Assets | 70 | 68 | 174 | 173 | 272 | 495 | 569 | 1.4k |
| Total Assets | 81 | 98 | 473 | 499 | 612 | 883 | 989 | 2.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -44 | 32 | -15 | -40 | 19 | 39 | 120 | 176 |
| Cash from Investing | 49 | -5 | -17 | -216 | 14 | -39 | -203 | -1.3k |
| Cash from Financing | 0 | -3 | 14 | 258 | -2 | -44 | 104 | 1.3k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -45 | 31 | -15 | -41 | 16 | 37 | 116 | 156 |
| 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 (99.6×) and current (97.0×) 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 22.5% growth and a 97× exit, ₹190 only delivers your return if you pay ₹239. The price is currently baking in 18% growth.
EPS grows 22.5%/yr for 5 years, then fades to 6% over 2, exits at 97×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.5% | 2.40 |
| FY28 | 22.5% | 2.94 |
| FY29 | 22.5% | 3.60 |
| FY30 | 22.5% | 4.41 |
| FY31 | 22.5% | 5.41 |
| FY32 | 14.3% ·fade | 6.18 |
| FY33 | 6.0% ·fade | 6.55 |
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.