Govt-owned CPSE running India's e-auction & e-procurement platforms for coal, minerals, scrap and PSU assets.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
| Reserves | 404 | 488 | 584 | 716 | 577 | 668 | 760 | 834 |
| Borrowings | 259 | 154 | 150 | 145 | 145 | 145 | 145 | 145 |
| Other Liabilities | 1.5k | 1.5k | 1.2k | 1.8k | 1.0k | 1.2k | 1.0k | 962 |
| Total Liabilities | 2.2k | 2.2k | 2.0k | 2.7k | 1.8k | 2.1k | 2.0k | 2.0k |
| AssetsFixed Assets | 96 | 89 | 142 | 141 | 68 | 65 | 207 | 206 |
| CWIP | 29 | 52 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 11 | 14 | 21 | 19 | 28 | 12 | 13 | 12 |
| Other Assets | 2.1k | 2.1k | 1.9k | 2.5k | 1.7k | 2.0k | 1.8k | 1.8k |
| Total Assets | 2.2k | 2.2k | 2.0k | 2.7k | 1.8k | 2.1k | 2.0k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 101 | 222 | 681 | 170 | 844 | -283 | 260 | -28 |
| Cash from Investing | 60 | 255 | 11 | -72 | -551 | -272 | 165 | 257 |
| Cash from Financing | -217 | -233 | -107 | -98 | -119 | -96 | -289 | -54 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 67 | 187 | 647 | 148 | 811 | -390 | 236 | -50 |
| 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 (21.7×) and current (22.3×) 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 9.3% growth and a 22× exit, ₹693 only delivers your return if you pay ₹457. The price is currently baking in 18% growth.
EPS grows 9.3%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.3% | 33.92 |
| FY28 | 9.3% | 37.07 |
| FY29 | 9.3% | 40.52 |
| FY30 | 9.3% | 44.29 |
| FY31 | 9.3% | 48.40 |
| FY32 | 7.7% ·fade | 52.11 |
| FY33 | 6.0% ·fade | 55.23 |
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.