Ahmedabad IT firm offering offshore software development, app maintenance, migration and web design.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 |
| Reserves | 16 | 43 | 59 | 73 |
| Borrowings | 2 | 2 | 2 | 2 |
| Other Liabilities | 23 | 50 | 63 | 51 |
| Total Liabilities | 60 | 113 | 142 | 144 |
| AssetsFixed Assets | 4 | 7 | 6 | 5 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 18 | 20 | 25 | 36 |
| Other Assets | 38 | 86 | 111 | 103 |
| Total Assets | 60 | 113 | 142 | 144 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 10 | 24 | 26 |
| Cash from Investing | -14 | -6 | -13 |
| Cash from Financing | 2 | 0 | 0 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 7 | 18 | 26 |
| 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 (31.8×) and current (44.1×) 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 15.4% growth and a 32× exit, ₹720 only delivers your return if you pay ₹472. The price is currently baking in 25% growth.
EPS grows 15.4%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.4% | 18.87 |
| FY28 | 15.4% | 21.77 |
| FY29 | 15.4% | 25.13 |
| FY30 | 15.4% | 29.00 |
| FY31 | 15.4% | 33.46 |
| FY32 | 10.7% ·fade | 37.04 |
| FY33 | 6.0% ·fade | 39.26 |
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.