Hyderabad tech group spanning IT services, AI-powered e-surveillance, and drone manufacturing.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 117 | 117 | 117 | 117 | 118 |
| Reserves | 29 | 28 | 52 | 180 | 290 | 401 | 461 | 569 |
| Borrowings | 39 | 80 | 91 | 216 | 279 | 257 | 271 | 292 |
| Other Liabilities | 33 | 21 | 27 | 207 | 114 | 115 | 183 | 175 |
| Total Liabilities | 127 | 155 | 195 | 720 | 799 | 889 | 1.0k | 1.2k |
| AssetsFixed Assets | 46 | 72 | 72 | 429 | 440 | 444 | 522 | 537 |
| CWIP | 0 | 0 | 0 | 1 | 22 | 42 | 7 | 5 |
| Investments | 0 | 0 | 0 | 0 | 0 | 5 | 44 | 47 |
| Other Assets | 81 | 83 | 123 | 289 | 337 | 398 | 458 | 563 |
| Total Assets | 127 | 155 | 195 | 720 | 799 | 889 | 1.0k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -10 | 12 | -15 | 50 | 160 | 32 | 143 | 92 |
| Cash from Investing | 1 | -8 | -21 | -4 | -367 | -76 | -64 | -164 |
| Cash from Financing | 10 | 5 | 31 | 7 | 203 | 6 | -48 | 44 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -10 | 3 | -36 | 45 | 52 | -45 | 84 | 27 |
| 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 (35.3×) and current (15.7×) 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 23.1% growth and a 16× exit, ₹29 only delivers your return if you pay ₹39. The price is currently baking in 17% growth.
EPS grows 23.1%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 23.1% | 2.30 |
| FY28 | 23.1% | 2.83 |
| FY29 | 23.1% | 3.49 |
| FY30 | 23.1% | 4.29 |
| FY31 | 23.1% | 5.29 |
| FY32 | 14.6% ·fade | 6.06 |
| FY33 | 6.0% ·fade | 6.42 |
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.