Delhi-based aviation and travel media-technology company offering in-flight content, advertising, immersive/VR-AR experiences and proprietary IFE hardware (AeroHub, SkyView, Inviseo tray-tables) to airlines and global brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 |
| Reserves | 34 | 53 | 49 | 56 |
| Borrowings | 1 | 8 | 9 | 11 |
| Other Liabilities | 16 | 16 | 14 | 14 |
| Total Liabilities | 74 | 100 | 95 | 104 |
| AssetsFixed Assets | 4 | 18 | 18 | 20 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 26 | 26 | 26 | 26 |
| Other Assets | 44 | 55 | 50 | 58 |
| Total Assets | 74 | 100 | 95 | 104 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 0 | -17 | -3 |
| Cash from Investing | 1 | -4 | -0 |
| Cash from Financing | 15 | 17 | 2 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -2 | -18 | -4 |
| 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 (5.4×) and current (4.4×) 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 10% growth and a 4× exit, ₹34 only delivers your return if you pay ₹22. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.70 |
| FY28 | 10.0% | 9.57 |
| FY29 | 10.0% | 10.53 |
| FY30 | 10.0% | 11.58 |
| FY31 | 10.0% | 12.74 |
| FY32 | 8.0% ·fade | 13.76 |
| FY33 | 6.0% ·fade | 14.58 |
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.