Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 6 | 8 | 8 | 8 |
| Reserves | 3 | 4 | 6 | 9 | 71 | 76 | 91 |
| Borrowings | 1 | 4 | 7 | 10 | 7 | 5 | 5 |
| Other Liabilities | 2 | 2 | 12 | 16 | 29 | 36 | 24 |
| Total Liabilities | 6 | 10 | 25 | 41 | 115 | 125 | 128 |
| AssetsFixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 5 | 8 | 23 | 39 | 113 | 123 | 126 |
| Total Assets | 6 | 10 | 25 | 41 | 115 | 125 | 128 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 5 | 7 | 7 | 20 |
| Cash from Investing | -1 | -1 | 1 | -1 | -2 |
| Cash from Financing | 0 | -1 | 2 | 42 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | 5 | 7 | 4 | 20 |
| 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 (3.2×) and current (3.7×) 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, ₹186 only delivers your return if you pay ₹104. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 54.76 |
| FY28 | 10.0% | 60.23 |
| FY29 | 10.0% | 66.26 |
| FY30 | 10.0% | 72.88 |
| FY31 | 10.0% | 80.17 |
| FY32 | 8.0% ·fade | 86.58 |
| FY33 | 6.0% ·fade | 91.78 |
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.