AI-first digital engineering and cloud transformation IT services provider operating in 40+ countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 13 | 15 | 15 | 15 | 15 | 15 | 16 |
| Reserves | 778 | 846 | 1.1k | 1.7k | 2.1k | 2.4k | 2.7k | 3.0k |
| Borrowings | 335 | 273 | 203 | 404 | 519 | 583 | 544 | 438 |
| Other Liabilities | 763 | 1.1k | 1.2k | 1.0k | 1.0k | 803 | 813 | 879 |
| Total Liabilities | 1.9k | 2.3k | 2.5k | 3.1k | 3.7k | 3.8k | 4.0k | 4.3k |
| AssetsFixed Assets | 857 | 807 | 841 | 1.7k | 1.9k | 1.8k | 1.8k | 1.9k |
| CWIP | 2 | 2 | 4 | 7 | 1 | 2 | 2 | 2 |
| Investments | 276 | 234 | 66 | 69 | 94 | 178 | 188 | 234 |
| Other Assets | 754 | 1.2k | 1.6k | 1.3k | 1.6k | 1.9k | 2.0k | 2.1k |
| Total Assets | 1.9k | 2.3k | 2.5k | 3.1k | 3.7k | 3.8k | 4.0k | 4.3k |
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 (20.4×) and current (12.5×) 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 15.1% growth and a 13× exit, ₹1691 only delivers your return if you pay ₹1,560. The price is currently baking in 17% growth.
EPS grows 15.1%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.1% | 155.17 |
| FY28 | 15.1% | 178.60 |
| FY29 | 15.1% | 205.56 |
| FY30 | 15.1% | 236.60 |
| FY31 | 15.1% | 272.33 |
| FY32 | 10.5% ·fade | 301.06 |
| FY33 | 6.0% ·fade | 319.13 |
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.