Pune-based IT services firm delivering AI-led digital engineering and enterprise modernization globally.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 76 | 76 | 76 | 76 | 77 | 78 | 78 | 79 |
| Reserves | 2.2k | 2.7k | 3.2k | 3.9k | 4.7k | 5.9k | 7.1k | 6.6k |
| Borrowings | 37 | 39 | 76 | 156 | 151 | 232 | 404 | 394 |
| Other Liabilities | 326 | 471 | 549 | 801 | 1.1k | 1.8k | 2.3k | 3.6k |
| Total Liabilities | 2.7k | 3.3k | 3.9k | 4.9k | 6.0k | 8.0k | 9.9k | 10.7k |
| AssetsFixed Assets | 237 | 276 | 419 | 688 | 604 | 835 | 2.7k | 1.2k |
| CWIP | 19 | 11 | 107 | 16 | 33 | 77 | 17 | 11 |
| Investments | 1.4k | 1.4k | 1.3k | 1.4k | 1.7k | 1.8k | 1.3k | 2.6k |
| Other Assets | 1.1k | 1.6k | 2.1k | 2.8k | 3.7k | 5.3k | 5.8k | 6.9k |
| Total Assets | 2.7k | 3.3k | 3.9k | 4.9k | 6.0k | 8.0k | 9.9k | 10.7k |
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 (62.2×) and current (49.6×) 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 20.9% growth and a 50× exit, ₹5184 only delivers your return if you pay ₹6,102. The price is currently baking in 17% growth.
EPS grows 20.9%/yr for 5 years, then fades to 6% over 2, exits at 50×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.9% | 126.34 |
| FY28 | 20.9% | 152.75 |
| FY29 | 20.9% | 184.67 |
| FY30 | 20.9% | 223.27 |
| FY31 | 20.9% | 269.93 |
| FY32 | 13.5% ·fade | 306.23 |
| FY33 | 6.0% ·fade | 324.61 |
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.