India's leading Indian-owned OEM that designs, manufactures and deploys high-end computing, AI GPU and private-cloud systems.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 10 | 11 | 11 | 11 | 11 |
| Reserves | 8 | 16 | 39 | 83 | 411 | 519 | 567 | 712 |
| Borrowings | 15 | 31 | 34 | 36 | 10 | 8 | 18 | 282 |
| Other Liabilities | 22 | 58 | 70 | 137 | 180 | 355 | 463 | 1.2k |
| Total Liabilities | 51 | 110 | 149 | 266 | 612 | 893 | 1.1k | 2.3k |
| AssetsFixed Assets | 6 | 7 | 10 | 23 | 44 | 49 | 50 | 58 |
| CWIP | 0 | 0 | 1 | 2 | 1 | 7 | 8 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 44 | 104 | 138 | 241 | 568 | 837 | 1.0k | 2.2k |
| Total Assets | 51 | 110 | 149 | 266 | 612 | 893 | 1.1k | 2.3k |
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 (114.3×) and current (124.9×) 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 58.7% growth and a 114× exit, ₹4244 only delivers your return if you pay ₹20,572. The price is currently baking in 20% growth.
EPS grows 58.7%/yr for 5 years, then fades to 6% over 2, exits at 114×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 58.7% | 53.94 |
| FY28 | 58.7% | 85.61 |
| FY29 | 58.7% | 135.86 |
| FY30 | 58.7% | 215.61 |
| FY31 | 58.7% | 342.17 |
| FY32 | 32.4% ·fade | 452.86 |
| FY33 | 6.0% ·fade | 480.03 |
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.