Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 17 | 23 | 23 | 23 |
| Reserves | 13 | 14 | 18 | 26 | 23 | 66 | 74 | 80 |
| Borrowings | 21 | 24 | 24 | 37 | 37 | 39 | 19 | 56 |
| Other Liabilities | 6 | 6 | 8 | 10 | 15 | 17 | 14 | 16 |
| Total Liabilities | 41 | 46 | 51 | 74 | 91 | 145 | 129 | 175 |
| AssetsFixed Assets | 4 | 5 | 4 | 9 | 10 | 26 | 42 | 50 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Other Assets | 37 | 41 | 48 | 65 | 81 | 119 | 87 | 124 |
| Total Assets | 41 | 46 | 51 | 74 | 91 | 145 | 129 | 175 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 2 | 1 | -4 | 4 | -17 | 14 |
| Cash from Investing | 0 | -1 | 0 | -6 | -2 | -17 | -29 |
| Cash from Financing | -6 | 1 | -2 | 11 | -3 | 35 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | 1 | 1 | -10 | 2 | -34 | -15 |
| 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 (3.7×) and current (3.8×) 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 4× exit, ₹49 only delivers your return if you pay ₹36. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.11 |
| FY28 | 10.0% | 15.52 |
| FY29 | 10.0% | 17.08 |
| FY30 | 10.0% | 18.78 |
| FY31 | 10.0% | 20.66 |
| FY32 | 8.0% ·fade | 22.32 |
| FY33 | 6.0% ·fade | 23.65 |
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.