Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 18 | 25 | 25 | 25 |
| Reserves | 19 | 23 | 28 | 17 | 64 | 68 | 72 |
| Borrowings | 41 | 42 | 69 | 87 | 116 | 122 | 146 |
| Other Liabilities | 39 | 50 | 51 | 54 | 45 | 52 | 54 |
| Total Liabilities | 99 | 115 | 148 | 176 | 250 | 267 | 296 |
| AssetsFixed Assets | 33 | 28 | 42 | 49 | 82 | 91 | 106 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 4 | 3 | 3 | 3 | 4 | 4 | 0 |
| Other Assets | 63 | 83 | 102 | 123 | 164 | 172 | 188 |
| Total Assets | 99 | 115 | 148 | 176 | 250 | 267 | 296 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 26 | 4 | 5 | 18 | 16 | 7 |
| Cash from Investing | -1 | -2 | -22 | -15 | -51 | -49 |
| Cash from Financing | -23 | -5 | 18 | -4 | 64 | 17 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 25 | 3 | -17 | 2 | -30 | -36 |
| 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 (2.5×) and current (3.3×) 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 3× exit, ₹24 only delivers your return if you pay ₹15. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 7.74 |
| FY28 | 10.0% | 8.52 |
| FY29 | 10.0% | 9.37 |
| FY30 | 10.0% | 10.31 |
| FY31 | 10.0% | 11.34 |
| FY32 | 8.0% ·fade | 12.25 |
| FY33 | 6.0% ·fade | 12.98 |
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.