Mumbai facility-management company: housekeeping, engineering maintenance, catering, horticulture/gardening and security services, plus EPC highway-plantation works via SPV subsidiaries.
Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 20 | 22 | 22 | 23 |
| Reserves | 24 | 27 | 37 | 39 | 44 |
| Borrowings | 50 | 48 | 45 | 37 | 35 |
| Other Liabilities | 17 | 12 | 10 | 17 | 17 |
| Total Liabilities | 110 | 107 | 113 | 115 | 120 |
| AssetsFixed Assets | 2 | 3 | 3 | 3 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 109 | 103 | 110 | 112 | 117 |
| Total Assets | 110 | 107 | 113 | 115 | 120 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -16 | 7 | -3 | -6 |
| Cash from Investing | 0 | -2 | 0 | 6 |
| Cash from Financing | 16 | -5 | 2 | 1 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -16 | 5 | -4 | -7 |
| 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 (22.9×) and current (16.6×) 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 10% growth and a 17× exit, ₹53 only delivers your return if you pay ₹38. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 3.53 |
| FY28 | 10.0% | 3.88 |
| FY29 | 10.0% | 4.27 |
| FY30 | 10.0% | 4.70 |
| FY31 | 10.0% | 5.17 |
| FY32 | 8.0% ·fade | 5.58 |
| FY33 | 6.0% ·fade | 5.92 |
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.