Pune-based embedded-software engineer building software-defined, autonomous EV tech for global auto OEMs.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 269 | 269 | 270 | 270 | 271 | 272 | 272 | 272 |
| Reserves | 780 | 938 | 1.0k | 1.4k | 1.9k | 2.6k | 3.0k | 3.3k |
| Borrowings | 204 | 230 | 227 | 287 | 329 | 345 | 529 | 838 |
| Other Liabilities | 384 | 531 | 799 | 1.4k | 1.6k | 1.7k | 2.9k | 2.9k |
| Total Liabilities | 1.6k | 2.0k | 2.3k | 3.3k | 4.1k | 5.0k | 6.7k | 7.3k |
| AssetsFixed Assets | 526 | 577 | 641 | 1.7k | 1.9k | 2.0k | 3.6k | 4.0k |
| CWIP | 5 | 12 | 0 | 33 | 58 | 10 | 0 | 0 |
| Investments | 9 | 127 | 129 | 64 | 94 | 432 | 451 | 172 |
| Other Assets | 1.1k | 1.3k | 1.6k | 1.6k | 2.0k | 2.6k | 2.7k | 3.1k |
| Total Assets | 1.6k | 2.0k | 2.3k | 3.3k | 4.1k | 5.0k | 6.7k | 7.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 151 | 389 | 628 | 475 | 462 | 1.0k | 1.4k | 1.2k |
| Cash from Investing | 16 | -136 | -503 | -292 | -167 | -561 | -628 | -1.2k |
| Cash from Financing | 34 | -177 | -115 | -127 | -183 | -240 | -342 | 89 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 125 | 321 | 568 | 406 | 335 | 847 | 1.3k | 1.1k |
| 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 (64.6×) and current (23.8×) 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 18% growth and a 24× exit, ₹554 only delivers your return if you pay ₹570. The price is currently baking in 17% growth.
EPS grows 18%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.0% | 27.43 |
| FY28 | 18.0% | 32.37 |
| FY29 | 18.0% | 38.20 |
| FY30 | 18.0% | 45.08 |
| FY31 | 18.0% | 53.19 |
| FY32 | 12.0% ·fade | 59.57 |
| FY33 | 6.0% ·fade | 63.15 |
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.