Managed workspace and co-working operator providing flexible, serviced and virtual office solutions to startups, SMEs, corporates and MNCs
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 4 | 6 | 6 | 6 | 6 |
| Reserves | -2 | -1 | 1 | 16 | 20 | 22 | 22 |
| Borrowings | 2 | 2 | 6 | 5 | 5 | 4 | 6 |
| Other Liabilities | 3 | 3 | 3 | 4 | 8 | 8 | 10 |
| Total Liabilities | 5 | 6 | 13 | 31 | 39 | 40 | 44 |
| AssetsFixed Assets | 3 | 4 | 10 | 9 | 17 | 19 | 20 |
| CWIP | 0 | 0 | 0 | 4 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 1 | 3 | 18 | 20 | 21 | 24 |
| Total Assets | 5 | 6 | 13 | 31 | 39 | 40 | 44 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 1 | 3 | 0 | 1 | 4 |
| Cash from Investing | 0 | -1 | -6 | -9 | -7 | -4 |
| Cash from Financing | -0 | -0 | 5 | 15 | -1 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | -0 | -3 | -4 | -6 | -0 |
| 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 (7.5×) and current (6.3×) 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 6× exit, ₹60 only delivers your return if you pay ₹40. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 10.54 |
| FY28 | 10.0% | 11.59 |
| FY29 | 10.0% | 12.75 |
| FY30 | 10.0% | 14.03 |
| FY31 | 10.0% | 15.43 |
| FY32 | 8.0% ·fade | 16.66 |
| FY33 | 6.0% ·fade | 17.66 |
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.