Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 8 | 10 | 10 | 11 | 11 |
| Reserves | 5 | 4 | 6 | 9 | 87 | 131 | 158 | 177 |
| Borrowings | 7 | 8 | 8 | 8 | 4 | 11 | 36 | 142 |
| Other Liabilities | 9 | 11 | 10 | 16 | 114 | 146 | 218 | 344 |
| Total Liabilities | 21 | 23 | 25 | 41 | 215 | 299 | 423 | 673 |
| AssetsFixed Assets | 2 | 2 | 3 | 4 | 5 | 24 | 42 | 113 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Other Assets | 19 | 21 | 22 | 37 | 209 | 274 | 381 | 560 |
| Total Assets | 21 | 23 | 25 | 41 | 215 | 299 | 423 | 673 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 0 | 1 | -4 | -52 | -3 | -26 |
| Cash from Investing | -2 | -1 | -1 | -3 | -2 | -20 | -100 |
| Cash from Financing | 1 | 1 | 0 | 7 | 61 | 22 | 126 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | -1 | 0 | -6 | -54 | -25 | -120 |
| 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 (24.6×) and current (4.3×) 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 216.2% growth and a 4× exit, ₹302 only delivers your return if you pay ₹75,324. The price is currently baking in 19% growth.
EPS grows 216.2%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 216.2% | 223.93 |
| FY28 | 216.2% | 708.08 |
| FY29 | 216.2% | 2238.94 |
| FY30 | 216.2% | 7079.51 |
| FY31 | 216.2% | 22385.42 |
| FY32 | 111.1% ·fade | 47255.62 |
| FY33 | 6.0% ·fade | 50090.96 |
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.