Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 7 | 7 | 7 |
| Reserves | 7 | 12 | 20 | 62 | 66 | 74 |
| Borrowings | 27 | 16 | 15 | 25 | 18 | 17 |
| Other Liabilities | 41 | 44 | 36 | 25 | 18 | 33 |
| Total Liabilities | 75 | 72 | 71 | 119 | 109 | 132 |
| AssetsFixed Assets | 26 | 24 | 27 | 36 | 41 | 51 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 3 | 5 | 0 | 0 | 0 |
| Other Assets | 48 | 45 | 39 | 83 | 68 | 81 |
| Total Assets | 75 | 72 | 71 | 119 | 109 | 132 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 24 | 7 | 6 | 1 | 8 |
| Cash from Investing | -18 | -4 | -6 | -12 | -24 |
| Cash from Financing | 8 | -13 | -2 | 46 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 8 | 4 | -2 | -16 | -16 |
| 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 (4.7×) and current (5.3×) 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 5× exit, ₹184 only delivers your return if you pay ₹121. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 38.26 |
| FY28 | 10.0% | 42.08 |
| FY29 | 10.0% | 46.29 |
| FY30 | 10.0% | 50.92 |
| FY31 | 10.0% | 56.01 |
| FY32 | 8.0% ·fade | 60.49 |
| FY33 | 6.0% ·fade | 64.12 |
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.