Outsourced healthcare BPO for US payers, PBMs and providers — claims, clinical UM and RCM services.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1.9k | 1.9k | 4.3k | 4.7k | 4.7k | 4.7k |
| Reserves | 2.1k | 4.3k | 2.2k | 3.7k | 4.2k | 5.0k |
| Borrowings | 4.8k | 2.9k | 2.5k | 1.4k | 1.2k | 1.1k |
| Other Liabilities | 1.3k | 1.4k | 1.6k | 1.2k | 1.4k | 1.8k |
| Total Liabilities | 10.1k | 10.5k | 10.5k | 10.9k | 11.5k | 12.6k |
| AssetsFixed Assets | 8.6k | 8.6k | 8.7k | 9.0k | 9.1k | 9.4k |
| CWIP | 5 | 0 | 6 | 0 | 0 | 39 |
| Investments | 0 | 0 | 0 | 0 | 247 | 336 |
| Other Assets | 1.5k | 1.9k | 1.9k | 1.9k | 2.2k | 2.9k |
| Total Assets | 10.1k | 10.5k | 10.5k | 10.9k | 11.5k | 12.6k |
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 (30.3×) and current (20.7×) 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 96.3% growth and a 21× exit, ₹42 only delivers your return if you pay ₹745. The price is currently baking in 17% growth.
EPS grows 96.3%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 96.3% | 3.97 |
| FY28 | 96.3% | 7.78 |
| FY29 | 96.3% | 15.28 |
| FY30 | 96.3% | 29.99 |
| FY31 | 96.3% | 58.88 |
| FY32 | 51.1% ·fade | 88.99 |
| FY33 | 6.0% ·fade | 94.33 |
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.