Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 10 | 14 | 15 | 15 | 15 |
| Reserves | 15 | 16 | 10 | 39 | 61 | 66 | 69 |
| Borrowings | 6 | 3 | 9 | 11 | 11 | 13 | 13 |
| Other Liabilities | 7 | 6 | 12 | 19 | 23 | 28 | 34 |
| Total Liabilities | 29 | 26 | 42 | 83 | 111 | 122 | 131 |
| AssetsFixed Assets | 5 | 2 | 4 | 11 | 15 | 18 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 10 | 8 | 8 | 0 | 7 | 7 | 7 |
| Other Assets | 14 | 16 | 30 | 72 | 89 | 97 | 108 |
| Total Assets | 29 | 26 | 42 | 83 | 111 | 122 | 131 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 10 | 0 | -1 | 4 | 16 | 25 |
| Cash from Investing | -10 | 2 | -5 | -9 | -15 | -6 |
| Cash from Financing | -7 | -3 | 6 | 26 | 12 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 10 | 0 | -6 | -6 | 6 | 15 |
| 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 (6.8×) and current (5.6×) 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 6× exit, ₹65 only delivers your return if you pay ₹48. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.80 |
| FY28 | 10.0% | 14.08 |
| FY29 | 10.0% | 15.49 |
| FY30 | 10.0% | 17.04 |
| FY31 | 10.0% | 18.75 |
| FY32 | 8.0% ·fade | 20.25 |
| FY33 | 6.0% ·fade | 21.46 |
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.