Bengaluru-based telecom-tech company behind mViva, an AI-driven customer engagement and monetization platform for telcos, plus (via its Estel Division) recharge, distribution and mobile-money solutions.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 10 | 11 | 11 |
| Reserves | 5 | 70 | 83 | 79 |
| Borrowings | 20 | 42 | 43 | 41 |
| Other Liabilities | 26 | 10 | 40 | 36 |
| Total Liabilities | 58 | 132 | 177 | 166 |
| AssetsFixed Assets | 27 | 34 | 104 | 49 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 10 | 0 | 28 |
| Other Assets | 31 | 89 | 73 | 89 |
| Total Assets | 58 | 132 | 177 | 166 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 25 | 13 | 15 |
| Cash from Investing | -23 | -38 | -37 |
| Cash from Financing | -0 | 53 | -2 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 2 | -17 | -5 |
| 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 (26.4×) and current (20.2×) 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 35.3% growth and a 20× exit, ₹309 only delivers your return if you pay ₹665. The price is currently baking in 18% growth.
EPS grows 35.3%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 35.3% | 20.63 |
| FY28 | 35.3% | 27.92 |
| FY29 | 35.3% | 37.77 |
| FY30 | 35.3% | 51.10 |
| FY31 | 35.3% | 69.14 |
| FY32 | 20.6% ·fade | 83.42 |
| FY33 | 6.0% ·fade | 88.43 |
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.