India's local search & business-discovery platform connecting users to SMEs via app, web and voice search.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 65 | 62 | 84 | 84 | 85 | 85 | 85 | 85 |
| Reserves | 1.2k | 1.2k | 3.4k | 3.6k | 3.9k | 4.5k | 4.8k | 5.0k |
| Borrowings | 76 | 63 | 55 | 68 | 85 | 100 | 95 | 85 |
| Other Liabilities | 468 | 459 | 491 | 601 | 752 | 814 | 809 | 853 |
| Total Liabilities | 1.8k | 1.8k | 4.0k | 4.3k | 4.9k | 5.5k | 5.8k | 6.0k |
| AssetsFixed Assets | 172 | 138 | 134 | 152 | 147 | 143 | 128 | 109 |
| CWIP | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 |
| Investments | 1.6k | 1.5k | 3.8k | 4.1k | 4.6k | 5.0k | 5.4k | 5.6k |
| Other Assets | 108 | 137 | 102 | 103 | 107 | 410 | 242 | 292 |
| Total Assets | 1.8k | 1.8k | 4.0k | 4.3k | 4.9k | 5.5k | 5.8k | 6.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 276 | 153 | 139 | 39 | 179 | 259 | 311 | 269 |
| Cash from Investing | -77 | -127 | 174 | -2.2k | -163 | -230 | -290 | -242 |
| Cash from Financing | -217 | -27 | -291 | 2.1k | -23 | -27 | -29 | -31 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 260 | 151 | 135 | 24 | 129 | 282 | 305 | 265 |
| 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 (20.1×) and current (9.2×) 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 63.2% growth and a 9× exit, ₹540 only delivers your return if you pay ₹3,266. The price is currently baking in 18% growth.
EPS grows 63.2%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 63.2% | 95.37 |
| FY28 | 63.2% | 155.65 |
| FY29 | 63.2% | 254.02 |
| FY30 | 63.2% | 414.56 |
| FY31 | 63.2% | 676.57 |
| FY32 | 34.6% ·fade | 910.66 |
| FY33 | 6.0% ·fade | 965.30 |
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.