Chennai-founded data analytics and AI consulting firm serving 40+ Fortune 500 clients worldwide.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 20 | 20 | 21 | 21 | 21 | 21 |
| Reserves | 347 | 437 | 1.0k | 1.2k | 1.4k | 1.5k | 1.6k | 1.7k |
| Borrowings | 33 | 52 | 26 | 21 | 24 | 29 | 25 | 33 |
| Other Liabilities | 17 | 30 | 48 | 34 | 57 | 260 | 244 | 295 |
| Total Liabilities | 398 | 519 | 1.1k | 1.3k | 1.5k | 1.8k | 1.9k | 2.1k |
| AssetsFixed Assets | 35 | 30 | 29 | 23 | 28 | 401 | 400 | 397 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 |
| Investments | 72 | 139 | 194 | 501 | 676 | 848 | 912 | 917 |
| Other Assets | 290 | 350 | 878 | 739 | 753 | 531 | 584 | 769 |
| Total Assets | 398 | 519 | 1.1k | 1.3k | 1.5k | 1.8k | 1.9k | 2.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 64 | 63 | 90 | 87 | 97 | 115 | 130 | 165 |
| Cash from Investing | -46 | -29 | -47 | -435 | -277 | -3 | -221 | -69 |
| Cash from Financing | -6 | -5 | 17 | 449 | -4 | -1 | -5 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 63 | 60 | 88 | 81 | 94 | 111 | 115 | 142 |
| 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 (47.7×) and current (31.2×) 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 9.6% growth and a 31× exit, ₹299 only delivers your return if you pay ₹202. The price is currently baking in 18% growth.
EPS grows 9.6%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.6% | 10.50 |
| FY28 | 9.6% | 11.51 |
| FY29 | 9.6% | 12.61 |
| FY30 | 9.6% | 13.82 |
| FY31 | 9.6% | 15.15 |
| FY32 | 7.8% ·fade | 16.33 |
| FY33 | 6.0% ·fade | 17.31 |
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.