Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 28 | 29 | 29 |
| Reserves | 77 | 83 | 99 | 124 | 160 | 301 | 331 | 356 |
| Borrowings | 134 | 137 | 173 | 207 | 260 | 314 | 370 | 457 |
| Other Liabilities | 7 | 5 | 6 | 9 | 11 | 15 | 22 | 28 |
| Total Liabilities | 243 | 250 | 303 | 364 | 455 | 658 | 752 | 869 |
| AssetsFixed Assets | 40 | 33 | 22 | 38 | 63 | 145 | 162 | 207 |
| CWIP | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
| Other Assets | 201 | 215 | 281 | 327 | 391 | 512 | 589 | 661 |
| Total Assets | 243 | 250 | 303 | 364 | 455 | 658 | 752 | 869 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | -11 | 14 | -29 | 11 | 14 | -10 | -17 |
| Cash from Investing | -40 | -2 | -4 | 6 | -19 | -36 | -112 | -92 |
| Cash from Financing | 39 | 16 | -17 | 22 | 16 | 33 | 129 | 120 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -23 | -13 | 11 | -25 | -10 | -24 | -108 | -107 |
| 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 (14.7×) 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 27.7% growth and a 15× exit, ₹257 only delivers your return if you pay ₹413. The price is currently baking in 17% growth.
EPS grows 27.7%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 27.7% | 22.26 |
| FY28 | 27.7% | 28.42 |
| FY29 | 27.7% | 36.30 |
| FY30 | 27.7% | 46.35 |
| FY31 | 27.7% | 59.19 |
| FY32 | 16.8% ·fade | 69.16 |
| FY33 | 6.0% ·fade | 73.31 |
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.