Outsourced content, platform, and AI services for scholarly publishing, education, and corporate learning.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 18 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 323 | 341 | 309 | 335 | 354 | 333 | 473 | 381 |
| Borrowings | 11 | 12 | 11 | 7 | 4 | 4 | 10 | 57 |
| Other Liabilities | 17 | 67 | 63 | 47 | 34 | 41 | 204 | 63 |
| Total Liabilities | 370 | 438 | 400 | 406 | 408 | 395 | 704 | 518 |
| AssetsFixed Assets | 30 | 83 | 80 | 74 | 69 | 69 | 352 | 90 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 3 | 0 | 0 |
| Investments | 195 | 130 | 122 | 131 | 148 | 136 | 30 | 223 |
| Other Assets | 144 | 225 | 198 | 201 | 190 | 187 | 322 | 206 |
| Total Assets | 370 | 438 | 400 | 406 | 408 | 395 | 704 | 518 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 43 | 49 | 77 | 81 | 75 | 82 | 78 | 139 |
| Cash from Investing | -13 | 147 | -37 | 26 | 3 | 11 | 53 | -89 |
| Cash from Financing | -27 | -172 | -49 | -113 | -69 | -92 | -138 | -49 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 41 | 47 | 71 | 78 | 72 | 77 | 70 | 131 |
| 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 (29.1×) and current (23.7×) 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 4.9% growth and a 24× exit, ₹1812 only delivers your return if you pay ₹978. The price is currently baking in 17% growth.
EPS grows 4.9%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.9% | 80.07 |
| FY28 | 4.9% | 83.99 |
| FY29 | 4.9% | 88.11 |
| FY30 | 4.9% | 92.43 |
| FY31 | 4.9% | 96.96 |
| FY32 | 5.5% ·fade | 102.24 |
| FY33 | 6.0% ·fade | 108.37 |
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.