Runs India's online classifieds platforms for recruitment (Naukri), real estate (99acres), matrimony (Jeevansathi) and education (Shiksha).
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 122 | 129 | 129 | 129 | 129 | 129 | 129 | 130 |
| Reserves | 2.3k | 4.4k | 13.8k | 10.8k | 25.3k | 27.6k | 48.5k | 34.6k |
| Borrowings | 76 | 65 | 48 | 88 | 223 | 241 | 276 | 242 |
| Other Liabilities | 604 | 677 | 2.1k | 1.9k | 3.8k | 5.1k | 10.5k | 6.4k |
| Total Liabilities | 3.1k | 5.2k | 16.2k | 12.9k | 29.5k | 33.0k | 59.4k | 41.3k |
| AssetsFixed Assets | 132 | 108 | 91 | 171 | 300 | 343 | 766 | 341 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 18 |
| Investments | 1.7k | 1.4k | 12.6k | 9.9k | 25.6k | 28.8k | 54.4k | 37.0k |
| Other Assets | 1.3k | 3.7k | 3.5k | 2.9k | 3.6k | 3.9k | 4.2k | 4.0k |
| Total Assets | 3.1k | 5.2k | 16.2k | 12.9k | 29.5k | 33.0k | 59.4k | 41.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 296 | 302 | 288 | 725 | 787 | 832 | 984 | 1.2k |
| Cash from Investing | -223 | 197 | -1.9k | -1.1k | -547 | -515 | -671 | -556 |
| Cash from Financing | -78 | -142 | 1.8k | -224 | -214 | -285 | -354 | -592 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 270 | 278 | 280 | 701 | 730 | 807 | 904 | 1.1k |
| 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 (141.1×) and current (237.1×) 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 -3% growth and a 141× exit, ₹1187 only delivers your return if you pay ₹245. The price is currently baking in 29% growth.
EPS grows -3%/yr for 5 years, then fades to 6% over 2, exits at 141×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.0% | 4.86 |
| FY28 | -3.0% | 4.71 |
| FY29 | -3.0% | 4.57 |
| FY30 | -3.0% | 4.44 |
| FY31 | -3.0% | 4.30 |
| FY32 | 1.5% ·fade | 4.37 |
| FY33 | 6.0% ·fade | 4.63 |
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.