Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 147 | 163 | 163 |
| Reserves | 153 | 256 | 315 | 197 | 551 | 606 |
| Borrowings | 235 | 175 | 159 | 256 | 214 | 278 |
| Other Liabilities | 199 | 198 | 137 | 159 | 144 | 174 |
| Total Liabilities | 587 | 629 | 611 | 759 | 1.1k | 1.2k |
| AssetsFixed Assets | 295 | 361 | 371 | 366 | 360 | 448 |
| CWIP | 45 | 3 | 4 | 31 | 50 | 15 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 247 | 266 | 235 | 362 | 662 | 758 |
| Total Assets | 587 | 629 | 611 | 759 | 1.1k | 1.2k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 158 | 159 | 139 | 191 |
| Cash from Investing | — | -47 | -38 | -21 | -600 |
| Cash from Financing | — | -112 | -122 | -13 | 349 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | — | 121 | 127 | 117 | -62 |
| 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 (34.7×) and current (70.5×) 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 21.7% growth and a 35× exit, ₹626 only delivers your return if you pay ₹376. The price is currently baking in 33% growth.
EPS grows 21.7%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 21.7% | 10.81 |
| FY28 | 21.7% | 13.15 |
| FY29 | 21.7% | 16.01 |
| FY30 | 21.7% | 19.48 |
| FY31 | 21.7% | 23.71 |
| FY32 | 13.9% ·fade | 26.99 |
| FY33 | 6.0% ·fade | 28.61 |
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.