Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 32 | 32 | 34 |
| Reserves | 139 | 151 | 142 | 149 | 174 |
| Borrowings | 9 | 26 | 29 | 26 | 50 |
| Other Liabilities | 158 | 91 | 109 | 119 | 126 |
| Total Liabilities | 306 | 269 | 312 | 326 | 384 |
| AssetsFixed Assets | 28 | 72 | 98 | 116 | 118 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 12 | 14 | 28 | 12 | 13 |
| Other Assets | 266 | 183 | 186 | 199 | 253 |
| Total Assets | 306 | 269 | 312 | 326 | 384 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 38 | 40 | -7 |
| Cash from Investing | 15 | -49 | -46 | -11 |
| Cash from Financing | -3 | 16 | 0 | 36 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -3 | -11 | 6 | -21 |
| 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 (14.2×) and current (19.0×) 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 -27.1% growth and a 14× exit, ₹93 only delivers your return if you pay ₹5. The price is currently baking in 24% growth.
EPS grows -27.1%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -27.1% | 3.56 |
| FY28 | -27.1% | 2.60 |
| FY29 | -27.1% | 1.89 |
| FY30 | -27.1% | 1.38 |
| FY31 | -27.1% | 1.01 |
| FY32 | -10.6% ·fade | 0.90 |
| FY33 | 6.0% ·fade | 0.95 |
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.