Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 6 | 6 | 6 | 7 |
| Reserves | — | 29 | 35 | 40 | 64 |
| Borrowings | — | 0 | 7 | 12 | 15 |
| Other Liabilities | — | 5 | 6 | 9 | 12 |
| Total Liabilities | — | 40 | 54 | 67 | 99 |
| AssetsFixed Assets | — | 5 | 13 | 11 | 13 |
| CWIP | — | 0 | 0 | 1 | 0 |
| Investments | — | 0 | 1 | 1 | 0 |
| Other Assets | — | 35 | 40 | 53 | 85 |
| Total Assets | — | 40 | 54 | 67 | 99 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -15 | 3 | -21 |
| Cash from Investing | 0 | -2 | -11 | -2 |
| Cash from Financing | -1 | 19 | 7 | 28 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -17 | -7 | -25 |
| 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 (12.1×) and current (10.0×) 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 10× exit, ₹182 only delivers your return if you pay ₹125. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.89 |
| FY28 | 10.0% | 21.88 |
| FY29 | 10.0% | 24.06 |
| FY30 | 10.0% | 26.47 |
| FY31 | 10.0% | 29.12 |
| FY32 | 8.0% ·fade | 31.45 |
| FY33 | 6.0% ·fade | 33.33 |
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.