Technology distributor linking 450+ global brands to 70,000+ partners across India, MEA & Turkey.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 78 | 78 | 156 | 156 | 156 | 156 | 156 | 156 |
| Reserves | 4.2k | 4.9k | 5.6k | 6.8k | 7.4k | 8.6k | 8.9k | 10.0k |
| Borrowings | 2.8k | 622 | 831 | 3.3k | 3.0k | 2.8k | 2.6k | 2.8k |
| Other Liabilities | 7.6k | 9.0k | 11.8k | 13.0k | 13.9k | 16.0k | 18.2k | 20.8k |
| Total Liabilities | 14.7k | 14.6k | 18.4k | 23.3k | 24.4k | 27.6k | 29.8k | 33.8k |
| AssetsFixed Assets | 714 | 605 | 700 | 877 | 861 | 858 | 788 | 666 |
| CWIP | 11 | 1 | 85 | 12 | 6 | 15 | 39 | 75 |
| Investments | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 |
| Other Assets | 13.9k | 14.0k | 17.6k | 22.4k | 23.5k | 26.7k | 29.0k | 33.1k |
| Total Assets | 14.7k | 14.6k | 18.4k | 23.3k | 24.4k | 27.6k | 29.8k | 33.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1.1k | 966 | 3.5k | 989 | -3.2k | 1.1k | 293 | 231 |
| Cash from Investing | -94 | 54 | -610 | -167 | 243 | 37 | 547 | 470 |
| Cash from Financing | -651 | 443 | -2.2k | -476 | 1.5k | -1.4k | -1.2k | -999 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 995 | 885 | 3.5k | 870 | -3.4k | 1.0k | 138 | 125 |
| 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 (12.4×) and current (13.6×) 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 -3.7% growth and a 12× exit, ₹259 only delivers your return if you pay ₹76. The price is currently baking in 20% growth.
EPS grows -3.7%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.7% | 18.35 |
| FY28 | -3.7% | 17.68 |
| FY29 | -3.7% | 17.02 |
| FY30 | -3.7% | 16.39 |
| FY31 | -3.7% | 15.79 |
| FY32 | 1.1% ·fade | 15.97 |
| FY33 | 6.0% ·fade | 16.92 |
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.