Pan-India integrated facility management company providing housekeeping, staffing & payroll, private security, food & beverage, technical facility management and waste-management services to healthcare, education, airport/metro and corporat
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 6 | 6 | 6 | 14 | 14 | 14 | 14 |
| Reserves | — | 137 | 155 | 155 | 358 | 417 | 441 | 473 |
| Borrowings | — | 65 | 74 | 50 | 87 | 90 | 101 | 102 |
| Other Liabilities | — | 131 | 161 | 125 | 167 | 216 | 201 | 193 |
| Total Liabilities | — | 339 | 396 | 335 | 626 | 737 | 757 | 782 |
| AssetsFixed Assets | — | 10 | 11 | 77 | 80 | 99 | 106 | 103 |
| CWIP | — | 60 | 60 | 0 | 0 | 0 | 0 | 0 |
| Investments | — | 3 | 3 | 4 | 4 | 10 | 9 | 9 |
| Other Assets | — | 266 | 322 | 254 | 542 | 628 | 642 | 670 |
| Total Assets | — | 339 | 396 | 335 | 626 | 737 | 757 | 782 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 18 | -7 | 19 | 13 | 80 | -2 | -33 | 6 |
| Cash from Investing | -39 | -49 | 9 | -10 | -44 | -111 | -34 | 15 |
| Cash from Financing | 8 | 56 | -28 | -3 | -28 | 191 | -8 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -15 | -37 | 16 | 11 | 67 | -13 | -60 | -10 |
| 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 (14.7×) and current (14.6×) 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 9.9% growth and a 15× exit, ₹609 only delivers your return if you pay ₹432. The price is currently baking in 17% growth.
EPS grows 9.9%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.9% | 45.87 |
| FY28 | 9.9% | 50.41 |
| FY29 | 9.9% | 55.40 |
| FY30 | 9.9% | 60.89 |
| FY31 | 9.9% | 66.92 |
| FY32 | 8.0% ·fade | 72.24 |
| FY33 | 6.0% ·fade | 76.57 |
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.