Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 21 | 23 | 23 | 23 | 23 | 157 | 157 | 157 |
| Reserves | 310 | 326 | 357 | 389 | 459 | 550 | 568 | 592 |
| Borrowings | 4 | 5 | 86 | 17 | 99 | 106 | 45 | 9 |
| Other Liabilities | 793 | 76 | 203 | 142 | 94 | 101 | 126 | 183 |
| Total Liabilities | 1.1k | 430 | 669 | 571 | 676 | 913 | 896 | 941 |
| AssetsFixed Assets | 7 | 5 | 5 | 3 | 1 | 69 | 70 | 113 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 56 | 10 | 0 | 3 | 0 | 0 | 23 | 108 |
| Other Assets | 1.1k | 415 | 664 | 565 | 675 | 844 | 803 | 719 |
| Total Assets | 1.1k | 430 | 669 | 571 | 676 | 913 | 896 | 941 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 86 | -77 | -57 | 91 | -85 | -138 | 269 |
| Cash from Investing | 2 | -57 | 47 | -15 | 1 | 12 | -61 | -157 |
| Cash from Financing | -32 | -26 | 7 | 76 | -77 | 77 | 199 | -98 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 11 | 81 | -77 | -83 | 91 | -81 | -205 | 222 |
| 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 (23.5×) and current (38.2×) 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 -30.6% growth and a 24× exit, ₹2 only delivers your return if you pay ₹0. The price is currently baking in 28% growth.
EPS grows -30.6%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -30.6% | 0.03 |
| FY28 | -30.6% | 0.02 |
| FY29 | -30.6% | 0.02 |
| FY30 | -30.6% | 0.01 |
| FY31 | -30.6% | 0.01 |
| FY32 | -12.3% ·fade | 0.01 |
| FY33 | 6.0% ·fade | 0.01 |
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.