National ICT distributor linking 78+ global tech brands to 10,300+ partners across 700+ Indian locations.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 21 | 21 | 33 | 33 | 33 | 33 |
| Reserves | 262 | 393 | 554 | 679 | 1.5k | 1.7k | 1.8k | 2.0k |
| Borrowings | 327 | 490 | 882 | 1.1k | 700 | 910 | 970 | 991 |
| Other Liabilities | 494 | 708 | 1.2k | 1.0k | 1.6k | 1.6k | 2.1k | 2.3k |
| Total Liabilities | 1.1k | 1.6k | 2.7k | 2.8k | 3.8k | 4.3k | 4.9k | 5.3k |
| AssetsFixed Assets | 60 | 62 | 70 | 77 | 71 | 63 | 78 | 80 |
| CWIP | 1 | 3 | 0 | 4 | 0 | 0 | 0 | 0 |
| Investments | 2 | 0 | 7 | 6 | 0 | 0 | 0 | 0 |
| Other Assets | 1.0k | 1.5k | 2.6k | 2.7k | 3.7k | 4.2k | 4.8k | 5.2k |
| Total Assets | 1.1k | 1.6k | 2.7k | 2.8k | 3.8k | 4.3k | 4.9k | 5.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -26 | 82 | -109 | -315 | -115 | -102 | -299 | 114 |
| Cash from Investing | -7 | 3 | -1 | -6 | -4 | 1 | 53 | 19 |
| Cash from Financing | 33 | -81 | 134 | 338 | 108 | 211 | 123 | -80 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -36 | 79 | -115 | -327 | -126 | -109 | -307 | 106 |
| 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 (11.5×) and current (18.5×) 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 43% growth and a 12× exit, ₹751 only delivers your return if you pay ₹1,442. The price is currently baking in 27% growth.
EPS grows 43%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 43.0% | 57.93 |
| FY28 | 43.0% | 82.84 |
| FY29 | 43.0% | 118.46 |
| FY30 | 43.0% | 169.40 |
| FY31 | 43.0% | 242.24 |
| FY32 | 24.5% ·fade | 301.59 |
| FY33 | 6.0% ·fade | 319.68 |
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.