India's largest digital-mapping company, delivering maps, APIs, IoT hardware and software as MaaS/SaaS/PaaS.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 166 | 227 | 427 | 524 | 645 | 798 | 822 | 920 |
| Borrowings | 152 | 149 | 16 | 12 | 7 | 2 | 10 | 7 |
| Other Liabilities | 38 | 49 | 51 | 94 | 87 | 65 | 132 | 119 |
| Total Liabilities | 360 | 428 | 505 | 641 | 750 | 876 | 974 | 1.1k |
| AssetsFixed Assets | 40 | 33 | 28 | 29 | 38 | 62 | 97 | 68 |
| CWIP | 0 | 0 | 0 | 7 | 9 | 0 | 0 | 7 |
| Investments | 204 | 275 | 313 | 379 | 427 | 511 | 505 | 570 |
| Other Assets | 116 | 120 | 165 | 226 | 275 | 303 | 372 | 412 |
| Total Assets | 360 | 428 | 505 | 641 | 750 | 876 | 974 | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 23 | 24 | 79 | 31 | 100 | 67 | 111 | 109 |
| Cash from Investing | -20 | -2 | -57 | -11 | -57 | -50 | -69 | -93 |
| Cash from Financing | 0 | -18 | -6 | -14 | -5 | -21 | -24 | -25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 20 | 19 | 77 | 27 | 85 | 46 | 85 | 88 |
| 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 (62.0×) and current (46.5×) 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 8.6% growth and a 46× exit, ₹1173 only delivers your return if you pay ₹750. The price is currently baking in 18% growth.
EPS grows 8.6%/yr for 5 years, then fades to 6% over 2, exits at 46×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.6% | 27.42 |
| FY28 | 8.6% | 29.78 |
| FY29 | 8.6% | 32.34 |
| FY30 | 8.6% | 35.12 |
| FY31 | 8.6% | 38.14 |
| FY32 | 7.3% ·fade | 40.93 |
| FY33 | 6.0% ·fade | 43.38 |
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.