Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 6 | 6 | 9 |
| Reserves | 2 | 3 | 4 | 7 | 11 | 16 | 43 |
| Borrowings | 15 | 13 | 12 | 27 | 28 | 28 | 45 |
| Other Liabilities | 9 | 4 | 5 | 12 | 14 | 10 | 13 |
| Total Liabilities | 27 | 21 | 22 | 48 | 59 | 60 | 110 |
| AssetsFixed Assets | 9 | 6 | 6 | 18 | 13 | 15 | 43 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Investments | 0 | 0 | 0 | 1 | 3 | 0 | 0 |
| Other Assets | 19 | 16 | 16 | 29 | 42 | 44 | 65 |
| Total Assets | 27 | 21 | 22 | 48 | 59 | 60 | 110 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -3 | 5 | 3 | 4 | -5 |
| Cash from Investing | 0 | 0 | -2 | -16 | -3 | -33 |
| Cash from Financing | -2 | 3 | -2 | 13 | 0 | 39 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | -3 | 2 | -13 | 3 | -41 |
| 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 (3.4×) and current (4.4×) 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 10% growth and a 3× exit, ₹162 only delivers your return if you pay ₹77. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 40.69 |
| FY28 | 10.0% | 44.76 |
| FY29 | 10.0% | 49.23 |
| FY30 | 10.0% | 54.16 |
| FY31 | 10.0% | 59.57 |
| FY32 | 8.0% ·fade | 64.34 |
| FY33 | 6.0% ·fade | 68.20 |
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.