New Delhi-based provider of IT-related consulting and services to corporate clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 17 | 23 | 23 |
| Reserves | 4 | 9 | 12 | 18 | 15 | 62 | 69 |
| Borrowings | 1 | 7 | 7 | 4 | 6 | 13 | 9 |
| Other Liabilities | 4 | 6 | 4 | 7 | 10 | 9 | 41 |
| Total Liabilities | 9 | 22 | 23 | 29 | 47 | 107 | 142 |
| AssetsFixed Assets | 5 | 6 | 5 | 5 | 5 | 17 | 46 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
| Other Assets | 2 | 17 | 17 | 24 | 41 | 90 | 96 |
| Total Assets | 9 | 22 | 23 | 29 | 47 | 107 | 142 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | -4 | 3 | 4 | -4 | -12 |
| Cash from Investing | — | 0 | 0 | 0 | -1 | -39 |
| Cash from Financing | — | 6 | -1 | -3 | 3 | 48 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | -5 | 2 | 4 | -4 | -32 |
| 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 (4.8×) and current (5.8×) 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 10% growth and a 5× exit, ₹76 only delivers your return if you pay ₹45. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.34 |
| FY28 | 10.0% | 15.78 |
| FY29 | 10.0% | 17.36 |
| FY30 | 10.0% | 19.09 |
| FY31 | 10.0% | 21.00 |
| FY32 | 8.0% ·fade | 22.68 |
| FY33 | 6.0% ·fade | 24.04 |
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.