AI-led IT services firm serving BFSI, insurance, TMT and logistics clients across applications, ITO and BPO.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 187 | 187 | 188 | 188 | 189 | 190 | 190 | 191 |
| Reserves | 3.5k | 4.1k | 4.3k | 4.8k | 5.5k | 6.1k | 9.4k | 6.3k |
| Borrowings | 235 | 267 | 435 | 214 | 115 | 600 | 2.0k | 584 |
| Other Liabilities | 1.6k | 1.4k | 2.0k | 2.0k | 1.8k | 1.3k | 4.7k | 1.9k |
| Total Liabilities | 5.5k | 5.9k | 6.9k | 7.2k | 7.6k | 8.2k | 16.3k | 9.0k |
| AssetsFixed Assets | 634 | 596 | 583 | 675 | 682 | 619 | 6.1k | 617 |
| CWIP | 7 | 1 | 0 | 4 | 14 | 0 | 1 | 0 |
| Investments | 1.8k | 2.4k | 2.3k | 2.1k | 3.2k | 3.6k | 1.5k | 3.1k |
| Other Assets | 3.1k | 3.0k | 4.0k | 4.5k | 3.7k | 4.0k | 8.7k | 5.2k |
| Total Assets | 5.5k | 5.9k | 6.9k | 7.2k | 7.6k | 8.2k | 16.3k | 9.0k |
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 (31.2×) and current (27.9×) 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 -4.5% growth and a 28× exit, ₹2288 only delivers your return if you pay ₹732. The price is currently baking in 17% growth.
EPS grows -4.5%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -4.5% | 78.32 |
| FY28 | -4.5% | 74.80 |
| FY29 | -4.5% | 71.43 |
| FY30 | -4.5% | 68.22 |
| FY31 | -4.5% | 65.15 |
| FY32 | 0.8% ·fade | 65.63 |
| FY33 | 6.0% ·fade | 69.57 |
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.