AI-first IT services company delivering Salesforce, Odoo/ERP, Big Data, AI/ML and DevOps solutions to global enterprises, alongside its own Odoo/Salesforce add-on products and Data Flow Manager platform.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 1 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 1 | 12 | 5 | 11 | 12 | 9 | 21 | 18 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 14 | 2 | 6 |
| Other Liabilities | 1 | 4 | 7 | 12 | 16 | 21 | 20 | 27 |
| Total Liabilities | 2 | 17 | 24 | 34 | 40 | 56 | 55 | 62 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 2 | 7 | 6 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1 | 16 | 23 | 33 | 37 | 49 | 49 | 56 |
| Total Assets | 2 | 17 | 24 | 34 | 40 | 56 | 55 | 62 |
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 (31.8×) and current (19.1×) 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 11.7% growth and a 19× exit, ₹291 only delivers your return if you pay ₹219. The price is currently baking in 18% growth.
EPS grows 11.7%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.7% | 17.06 |
| FY28 | 11.7% | 19.05 |
| FY29 | 11.7% | 21.28 |
| FY30 | 11.7% | 23.77 |
| FY31 | 11.7% | 26.55 |
| FY32 | 8.8% ·fade | 28.90 |
| FY33 | 6.0% ·fade | 30.64 |
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.