Hyderabad-based IT services and digital transformation company delivering AI/ML, cloud, data & analytics, product engineering and SAP services to global enterprises.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 48 | 48 | 48 | 48 | 49 | 49 | 53 | 53 |
| Reserves | 368 | 372 | 430 | 325 | 395 | 487 | 664 | 754 |
| Borrowings | 132 | 109 | 122 | 162 | 156 | 183 | 130 | 191 |
| Other Liabilities | 170 | 102 | 71 | 61 | 61 | 70 | 91 | 131 |
| Total Liabilities | 718 | 632 | 672 | 596 | 660 | 789 | 938 | 1.1k |
| AssetsFixed Assets | 278 | 206 | 199 | 64 | 69 | 63 | 64 | 116 |
| CWIP | 0 | 0 | 0 | 0 | 18 | 32 | 78 | 165 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 441 | 425 | 473 | 533 | 573 | 694 | 795 | 848 |
| Total Assets | 718 | 632 | 672 | 596 | 660 | 789 | 938 | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 59 | 56 | 79 | 1 | 24 | 56 | 6 | -10 |
| Cash from Investing | -39 | -39 | 32 | -4 | -72 | -40 | -25 | -168 |
| Cash from Financing | -15 | -13 | -102 | -11 | 53 | -19 | 19 | 188 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 60 | 3 | 138 | -3 | 5 | 17 | -18 | -208 |
| 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 (40.6×) and current (9.5×) 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 10× exit, ₹16 only delivers your return if you pay ₹11. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 1.80 |
| FY28 | 10.0% | 1.98 |
| FY29 | 10.0% | 2.18 |
| FY30 | 10.0% | 2.40 |
| FY31 | 10.0% | 2.64 |
| FY32 | 8.0% ·fade | 2.85 |
| FY33 | 6.0% ·fade | 3.02 |
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.