Hyderabad-based human capital solutions provider offering general staffing, security, housekeeping, engineering and IT staffing services to clients across India.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 15 |
| Reserves | 35 | 41 | 43 | 49 | 61 | 79 | 92 | 101 |
| Borrowings | 49 | 51 | 85 | 92 | 102 | 169 | 175 | 183 |
| Other Liabilities | 27 | 21 | 24 | 29 | 33 | 41 | 45 | 49 |
| Total Liabilities | 121 | 124 | 162 | 180 | 207 | 299 | 322 | 348 |
| AssetsFixed Assets | 25 | 24 | 22 | 18 | 18 | 60 | 60 | 61 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 96 | 100 | 140 | 161 | 189 | 239 | 263 | 287 |
| Total Assets | 121 | 124 | 162 | 180 | 207 | 299 | 322 | 348 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | -11 | 15 | -23 | 2 | 4 | -8 | 7 |
| Cash from Investing | -2 | -8 | -3 | -2 | -2 | -2 | -39 | -4 |
| Cash from Financing | 1 | -4 | 1 | -8 | -1 | -2 | 47 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -13 | -18 | 12 | -24 | 0 | 2 | -47 | 5 |
| 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 (54.4×) and current (37.6×) 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 89.8% growth and a 38× exit, ₹347 only delivers your return if you pay ₹5,086. The price is currently baking in 17% growth.
EPS grows 89.8%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 89.8% | 17.50 |
| FY28 | 89.8% | 33.21 |
| FY29 | 89.8% | 63.04 |
| FY30 | 89.8% | 119.65 |
| FY31 | 89.8% | 227.10 |
| FY32 | 47.9% ·fade | 335.88 |
| FY33 | 6.0% ·fade | 356.03 |
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.