Chennai-headquartered VFX studio group (PhantomFX, Tippett Studio, Milk Visual Effects, Lola Post, Spectre Post) delivering CGI, 3D animation, compositing, pre-visualization, post-production and gaming services for films, OTT/web series and
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 12 | 14 | 14 | 16 |
| Reserves | 0 | 0 | 0 | 5 | 33 | 131 | 151 | 219 |
| Borrowings | 5 | 3 | 4 | 3 | 7 | 21 | 42 | 35 |
| Other Liabilities | 1 | 2 | 3 | 7 | 8 | 14 | 21 | 29 |
| Total Liabilities | 6 | 5 | 7 | 15 | 59 | 180 | 228 | 298 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 10 | 18 | 18 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 15 | 12 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 19 |
| Other Assets | 4 | 4 | 7 | 14 | 49 | 147 | 196 | 252 |
| Total Assets | 6 | 5 | 7 | 15 | 59 | 180 | 228 | 298 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 2 | -1 | 3 | -10 | -54 | -18 |
| Cash from Investing | -1 | 0 | 0 | 0 | -11 | -20 | 2 |
| Cash from Financing | 2 | -1 | 1 | -2 | 23 | 89 | 17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 2 | -1 | 3 | -21 | -82 | -23 |
| 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 (9.3×) and current (5.9×) 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 6× exit, ₹176 only delivers your return if you pay ₹123. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 32.64 |
| FY28 | 10.0% | 35.90 |
| FY29 | 10.0% | 39.49 |
| FY30 | 10.0% | 43.44 |
| FY31 | 10.0% | 47.78 |
| FY32 | 8.0% ·fade | 51.61 |
| FY33 | 6.0% ·fade | 54.70 |
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.