Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 11 | 11 | 11 | 11 |
| Reserves | — | 242 | 262 | 251 | 267 |
| Borrowings | — | 33 | 117 | 149 | 194 |
| Other Liabilities | — | 29 | 35 | 34 | 36 |
| Total Liabilities | — | 315 | 425 | 445 | 508 |
| AssetsFixed Assets | — | 44 | 41 | 38 | 37 |
| CWIP | — | 1 | 0 | 0 | 0 |
| Investments | — | 0 | 0 | 0 | 0 |
| Other Assets | — | 269 | 384 | 407 | 471 |
| Total Assets | — | 315 | 425 | 445 | 508 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | — | 41 | 43 | 18 |
| Cash from Investing | — | 8 | -24 | -38 |
| Cash from Financing | — | -20 | 53 | 38 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | — | 21 | 40 | 14 |
| 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 (15.8×) and current (12.2×) 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 -40.6% growth and a 12× exit, ₹37 only delivers your return if you pay ₹1. The price is currently baking in 18% growth.
EPS grows -40.6%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -40.6% | 1.80 |
| FY28 | -40.6% | 1.07 |
| FY29 | -40.6% | 0.64 |
| FY30 | -40.6% | 0.38 |
| FY31 | -40.6% | 0.22 |
| FY32 | -17.3% ·fade | 0.19 |
| FY33 | 6.0% ·fade | 0.20 |
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.