India's first publicly-listed fabless semiconductor firm, offering ASIC/chip design and product engineering services.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 32 | 32 | 33 | 38 | 38 | 38 | 39 |
| Reserves | 31 | 21 | 33 | 80 | 232 | 290 | 329 | 370 |
| Borrowings | 62 | 63 | 68 | 72 | 69 | 21 | 48 | 88 |
| Other Liabilities | 36 | 37 | 29 | 30 | 44 | 94 | 122 | 246 |
| Total Liabilities | 161 | 154 | 162 | 215 | 382 | 444 | 538 | 743 |
| AssetsFixed Assets | 96 | 91 | 94 | 110 | 236 | 229 | 267 | 313 |
| CWIP | 3 | 0 | 0 | 0 | 9 | 22 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 61 | 62 | 68 | 105 | 138 | 193 | 271 | 430 |
| Total Assets | 161 | 154 | 162 | 215 | 382 | 444 | 538 | 743 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -21 | -11 | 11 | 16 | 14 | 31 | 100 | 93 |
| Cash from Investing | -7 | -2 | 0 | -6 | -18 | -80 | -13 | -121 |
| Cash from Financing | 29 | 13 | -8 | -10 | 0 | 51 | -56 | 25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | -13 | 10 | 12 | 8 | 4 | 86 | 65 |
| 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 (95.9×) and current (153.0×) 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 76.9% growth and a 96× exit, ₹213 only delivers your return if you pay ₹1,303. The price is currently baking in 28% growth.
EPS grows 76.9%/yr for 5 years, then fades to 6% over 2, exits at 96×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 76.9% | 2.46 |
| FY28 | 76.9% | 4.35 |
| FY29 | 76.9% | 7.69 |
| FY30 | 76.9% | 13.61 |
| FY31 | 76.9% | 24.08 |
| FY32 | 41.4% ·fade | 34.06 |
| FY33 | 6.0% ·fade | 36.10 |
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.