AI-powered BPM operator running outsourced CX, back-office and IT ops for BFSI, healthcare, telecom clients.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 38 | 38 | 43 | 52 | 53 | 53 |
| Reserves | 32 | 18 | 9 | 18 | 97 | 352 | 373 | 394 |
| Borrowings | 94 | 20 | 53 | 59 | 58 | 47 | 53 | 220 |
| Other Liabilities | 19 | 104 | 20 | 22 | 55 | 48 | 52 | 170 |
| Total Liabilities | 170 | 168 | 119 | 136 | 253 | 501 | 531 | 837 |
| AssetsFixed Assets | 122 | 108 | 62 | 69 | 126 | 142 | 144 | 447 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 |
| Investments | 0 | 0 | 0 | 0 | 0 | 199 | 186 | 59 |
| Other Assets | 48 | 60 | 57 | 67 | 127 | 160 | 200 | 258 |
| Total Assets | 170 | 168 | 119 | 136 | 253 | 501 | 531 | 837 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 32 | 22 | -2 | 27 | 22 | 27 | 28 | 121 |
| Cash from Investing | -43 | -98 | -4 | -3 | -8 | -100 | -224 | -196 |
| Cash from Financing | 9 | 77 | 5 | -24 | -14 | 58 | 192 | 123 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | -76 | -6 | 23 | 14 | -15 | 8 | -187 |
| 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 (43.5×) and current (40.2×) 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 62.6% growth and a 40× exit, ₹58 only delivers your return if you pay ₹353. The price is currently baking in 18% growth.
EPS grows 62.6%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 62.6% | 2.36 |
| FY28 | 62.6% | 3.83 |
| FY29 | 62.6% | 6.23 |
| FY30 | 62.6% | 10.14 |
| FY31 | 62.6% | 16.48 |
| FY32 | 34.3% ·fade | 22.13 |
| FY33 | 6.0% ·fade | 23.46 |
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.