Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 8 | 9 | 9 | 9 |
| Reserves | 5 | 48 | 167 | 193 | 243 |
| Borrowings | 5 | 13 | 12 | 14 | 18 |
| Other Liabilities | 9 | 27 | 60 | 71 | 116 |
| Total Liabilities | 24 | 96 | 248 | 287 | 386 |
| AssetsFixed Assets | 0 | 13 | 37 | 51 | 58 |
| CWIP | 1 | 14 | 17 | 2 | 36 |
| Investments | 0 | 8 | 21 | 18 | 19 |
| Other Assets | 23 | 61 | 173 | 217 | 273 |
| Total Assets | 24 | 96 | 248 | 287 | 386 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 34 | -48 | 41 |
| Cash from Investing | 0 | -22 | -35 | -71 |
| Cash from Financing | -3 | 13 | 79 | 25 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 1 | 20 | -61 | -6 |
| 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 (15.5×) and current (6.7×) 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 10% growth and a 7× exit, ₹920 only delivers your return if you pay ₹662. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 150.01 |
| FY28 | 10.0% | 165.01 |
| FY29 | 10.0% | 181.51 |
| FY30 | 10.0% | 199.66 |
| FY31 | 10.0% | 219.63 |
| FY32 | 8.0% ·fade | 237.20 |
| FY33 | 6.0% ·fade | 251.43 |
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.