Chennai-based IT services firm delivering AI-led digital engineering, QA, data and cloud solutions worldwide.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 13 | 13 | 13 |
| Reserves | 196 | 249 | 308 | 394 | 495 | 606 | 690 | 766 |
| Borrowings | 28 | 27 | 21 | 14 | 26 | 75 | 51 | 44 |
| Other Liabilities | 69 | 79 | 122 | 150 | 255 | 298 | 244 | 255 |
| Total Liabilities | 303 | 365 | 462 | 568 | 786 | 993 | 998 | 1.1k |
| AssetsFixed Assets | 151 | 159 | 196 | 218 | 357 | 520 | 533 | 543 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 10 | 18 | 9 | 14 | 0 | 0 | 0 |
| Other Assets | 147 | 195 | 248 | 341 | 415 | 472 | 465 | 534 |
| Total Assets | 303 | 365 | 462 | 568 | 786 | 993 | 998 | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 27 | 56 | 70 | 70 | 84 | 117 | 111 | 171 |
| Cash from Investing | -2 | -26 | -11 | -63 | -59 | -57 | -106 | -172 |
| Cash from Financing | -14 | -28 | -11 | -24 | -11 | -6 | 21 | -49 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 25 | 43 | 63 | 51 | 76 | 115 | 107 | 167 |
| 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 (27.9×) and current (13.9×) 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 17.5% growth and a 14× exit, ₹140 only delivers your return if you pay ₹140. The price is currently baking in 17% growth.
EPS grows 17.5%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.5% | 11.81 |
| FY28 | 17.5% | 13.88 |
| FY29 | 17.5% | 16.30 |
| FY30 | 17.5% | 19.16 |
| FY31 | 17.5% | 22.51 |
| FY32 | 11.8% ·fade | 25.15 |
| FY33 | 6.0% ·fade | 26.66 |
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.