AI-powered SaaS platform for travel & hospitality: rate intelligence, distribution and digital marketing.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 11 | 11 | 12 | 12 | 12 | 12 |
| Reserves | 137 | 244 | 608 | 699 | 1.4k | 1.7k | 1.8k | 2.0k |
| Borrowings | 144 | 117 | 18 | 18 | 17 | 16 | 15 | 949 |
| Other Liabilities | 116 | 78 | 140 | 208 | 255 | 198 | 226 | 605 |
| Total Liabilities | 397 | 440 | 777 | 936 | 1.7k | 1.9k | 2.1k | 3.6k |
| AssetsFixed Assets | 216 | 168 | 222 | 396 | 364 | 348 | 351 | 2.4k |
| CWIP | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
| Investments | 45 | 129 | 165 | 140 | 179 | 319 | 332 | 25 |
| Other Assets | 136 | 143 | 390 | 399 | 1.2k | 1.2k | 1.4k | 1.1k |
| Total Assets | 397 | 440 | 777 | 936 | 1.7k | 1.9k | 2.1k | 3.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 36 | 19 | 21 | 17 | 52 | 152 | 120 | 234 |
| Cash from Investing | -3 | -111 | -81 | -276 | 16 | -566 | -38 | -1.3k |
| Cash from Financing | -6 | 73 | 93 | 240 | -2 | 581 | -2 | 836 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 34 | 14 | 20 | 13 | 48 | 148 | 114 | 230 |
| 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 (46.0×) and current (52.7×) 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 41.8% growth and a 46× exit, ₹868 only delivers your return if you pay ₹2,142. The price is currently baking in 21% growth.
EPS grows 41.8%/yr for 5 years, then fades to 6% over 2, exits at 46×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.8% | 23.33 |
| FY28 | 41.8% | 33.08 |
| FY29 | 41.8% | 46.90 |
| FY30 | 41.8% | 66.51 |
| FY31 | 41.8% | 94.31 |
| FY32 | 23.9% ·fade | 116.85 |
| FY33 | 6.0% ·fade | 123.86 |
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.