Automotive stock-imagery, digital-retail & analytics platforms, plus semiconductor packaging (izmomicro).
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 14 | 15 | 15 | 15 |
| Reserves | 196 | 222 | 239 | 260 | 292 | 344 | 365 | 394 |
| Borrowings | 9 | 18 | 9 | 11 | 9 | 12 | 7 | 5 |
| Other Liabilities | 68 | 34 | 37 | 39 | 49 | 67 | 81 | 80 |
| Total Liabilities | 286 | 288 | 299 | 323 | 364 | 438 | 467 | 494 |
| AssetsFixed Assets | 212 | 217 | 229 | 247 | 261 | 276 | 284 | 286 |
| CWIP | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 5 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 70 | 69 | 70 | 76 | 103 | 162 | 184 | 203 |
| Total Assets | 286 | 288 | 299 | 323 | 364 | 438 | 467 | 494 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 32 | 41 | 37 | 16 | 30 | 31 | 4 | 20 |
| Cash from Investing | -30 | -35 | -24 | -22 | -29 | -29 | -2 | -32 |
| Cash from Financing | -4 | -5 | 6 | -6 | 0 | 3 | 5 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 5 | 13 | -7 | 0 | 1 | 2 | -13 |
| 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 (18.6×) and current (42.8×) 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 24.7% growth and a 19× exit, ₹1105 only delivers your return if you pay ₹680. The price is currently baking in 36% growth.
EPS grows 24.7%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.7% | 32.19 |
| FY28 | 24.7% | 40.13 |
| FY29 | 24.7% | 50.05 |
| FY30 | 24.7% | 62.41 |
| FY31 | 24.7% | 77.83 |
| FY32 | 15.3% ·fade | 89.77 |
| FY33 | 6.0% ·fade | 95.16 |
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.