IT services firm delivering AI-led digital product engineering to enterprises across 20 countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 326 | 415 | 448 | 534 | 600 | 612 | 681 | 780 |
| Borrowings | 5 | 23 | 58 | 77 | 131 | 73 | 130 | 410 |
| Other Liabilities | 149 | 200 | 174 | 210 | 572 | 519 | 542 | 901 |
| Total Liabilities | 493 | 650 | 692 | 833 | 1.3k | 1.2k | 1.4k | 2.1k |
| AssetsFixed Assets | 72 | 111 | 127 | 156 | 627 | 571 | 581 | 1.1k |
| CWIP | 2 | 0 | 0 | 3 | 0 | 4 | 2 | 0 |
| Investments | 34 | 13 | 13 | 14 | 0 | 0 | 0 | 0 |
| Other Assets | 385 | 526 | 552 | 661 | 688 | 641 | 782 | 977 |
| Total Assets | 493 | 650 | 692 | 833 | 1.3k | 1.2k | 1.4k | 2.1k |
| Line item | FY20 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 64 | — | 125 | 87 | 96 | 211 | 235 | 220 |
| Cash from Investing | 8 | — | -32 | 19 | -8 | -219 | 14 | -311 |
| Cash from Financing | -46 | — | 10 | -116 | -86 | -41 | -216 | 209 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 46 | — | 108 | 60 | 61 | 193 | 224 | 213 |
| 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 (38.5×) and current (20.9×) 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 0.7% growth and a 21× exit, ₹264 only delivers your return if you pay ₹113. The price is currently baking in 17% growth.
EPS grows 0.7%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.7% | 12.76 |
| FY28 | 0.7% | 12.85 |
| FY29 | 0.7% | 12.94 |
| FY30 | 0.7% | 13.03 |
| FY31 | 0.7% | 13.12 |
| FY32 | 3.4% ·fade | 13.56 |
| FY33 | 6.0% ·fade | 14.37 |
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.