India's largest staffing company, deploying ~483,000 associates across 2,200+ clients in 8 countries.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 148 | 148 | 148 | 148 | 149 | 149 | 149 | 149 |
| Reserves | 2.1k | 2.2k | 2.3k | 2.4k | 2.6k | 936 | 966 | 1.0k |
| Borrowings | 1.5k | 791 | 915 | 1.0k | 838 | 113 | 118 | 124 |
| Other Liabilities | 1.6k | 1.6k | 2.0k | 2.5k | 2.6k | 1.6k | 1.8k | 1.7k |
| Total Liabilities | 5.3k | 4.7k | 5.4k | 6.1k | 6.3k | 2.8k | 3.1k | 3.0k |
| AssetsFixed Assets | 1.5k | 1.5k | 1.7k | 1.8k | 1.7k | 341 | 366 | 388 |
| CWIP | 5 | 31 | 15 | 18 | 33 | 0 | 0 | 0 |
| Investments | 106 | 54 | 102 | 50 | 93 | 0 | 0 | 51 |
| Other Assets | 3.7k | 3.1k | 3.6k | 4.3k | 4.4k | 2.5k | 2.7k | 2.6k |
| Total Assets | 5.3k | 4.7k | 5.4k | 6.1k | 6.3k | 2.8k | 3.1k | 3.0k |
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 (43.6×) and current (16.8×) 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 17× exit, ₹250 only delivers your return if you pay ₹175. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.35 |
| FY28 | 10.0% | 17.98 |
| FY29 | 10.0% | 19.78 |
| FY30 | 10.0% | 21.76 |
| FY31 | 10.0% | 23.93 |
| FY32 | 8.0% ·fade | 25.85 |
| FY33 | 6.0% ·fade | 27.40 |
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.