Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 2 | 9 | 9 | 9 | 9 |
| Reserves | 3 | 4 | 5 | 6 | 13 | 15 | 15 | 16 |
| Borrowings | 20 | 20 | 18 | 17 | 14 | 17 | 17 | 18 |
| Other Liabilities | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 8 |
| Total Liabilities | 27 | 28 | 27 | 28 | 39 | 44 | 46 | 51 |
| AssetsFixed Assets | 13 | 13 | 12 | 0 | 2 | 6 | 6 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 10 | 10 | 12 | 12 | 12 |
| Other Assets | 14 | 15 | 15 | 18 | 26 | 26 | 28 | 33 |
| Total Assets | 27 | 28 | 27 | 28 | 39 | 44 | 46 | 51 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 4 | 5 | 4 | -4 | 3 | 4 |
| Cash from Investing | -10 | -1 | -0 | 0 | -3 | -5 | -1 |
| Cash from Financing | 9 | -3 | -4 | -3 | 7 | 2 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 4 | 5 | 4 | -6 | -1 | 4 |
| 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 (2.7×) and current (2.7×) 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 3× exit, ₹11 only delivers your return if you pay ₹9. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.62 |
| FY28 | 10.0% | 5.08 |
| FY29 | 10.0% | 5.59 |
| FY30 | 10.0% | 6.15 |
| FY31 | 10.0% | 6.76 |
| FY32 | 8.0% ·fade | 7.31 |
| FY33 | 6.0% ·fade | 7.74 |
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.