Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 5 | 5 | 11 | 11 | 11 |
| Reserves | 1 | 1 | 2 | 6 | 27 | 31 | 34 |
| Borrowings | 2 | 6 | 14 | 18 | 19 | 39 | 43 |
| Other Liabilities | 4 | 5 | 2 | 6 | 6 | 3 | 8 |
| Total Liabilities | 9 | 14 | 24 | 36 | 62 | 84 | 96 |
| AssetsFixed Assets | 0 | 1 | 4 | 4 | 9 | 12 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 21 | 17 |
| Other Assets | 9 | 13 | 20 | 31 | 53 | 51 | 67 |
| Total Assets | 9 | 14 | 24 | 36 | 62 | 84 | 96 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 2 | 3 | 6 | -12 | 17 |
| Cash from Investing | 0 | -1 | -4 | -2 | -7 | -16 |
| Cash from Financing | 0 | 1 | 3 | -2 | 19 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | 0 | 0 | 4 | -19 | 7 |
| 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 (8.7×) and current (6.7×) 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 9.1% growth and a 7× exit, ₹43 only delivers your return if you pay ₹30. The price is currently baking in 17% growth.
EPS grows 9.1%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.1% | 6.97 |
| FY28 | 9.1% | 7.61 |
| FY29 | 9.1% | 8.30 |
| FY30 | 9.1% | 9.05 |
| FY31 | 9.1% | 9.88 |
| FY32 | 7.5% ·fade | 10.62 |
| FY33 | 6.0% ·fade | 11.26 |
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.