Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
| Reserves | 336 | 355 | 383 | 400 | 420 | 444 | 478 | 455 |
| Borrowings | 96 | 79 | 95 | 121 | 121 | 148 | 164 | 159 |
| Other Liabilities | 133 | 72 | 140 | 68 | 143 | 90 | 148 | 86 |
| Total Liabilities | 605 | 546 | 656 | 629 | 723 | 722 | 830 | 740 |
| AssetsFixed Assets | 168 | 168 | 141 | 141 | 140 | 137 | 140 | 140 |
| CWIP | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
| Investments | 20 | 37 | 70 | 69 | 73 | 79 | 93 | 66 |
| Other Assets | 417 | 340 | 445 | 418 | 510 | 505 | 596 | 533 |
| Total Assets | 605 | 546 | 656 | 629 | 723 | 722 | 830 | 740 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 20 | -37 | 31 | -2 | 15 | 25 | 33 | 44 |
| Cash from Investing | -5 | 45 | -17 | 18 | -4 | -3 | -14 | -7 |
| Cash from Financing | -12 | -18 | -12 | -18 | -13 | -20 | -17 | -19 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 63 | -42 | 29 | 13 | 11 | 22 | 33 | 38 |
| 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 (5.9×) and current (11.1×) 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 31.1% growth and a 6× exit, ₹51 only delivers your return if you pay ₹50. The price is currently baking in 31% growth.
EPS grows 31.1%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 31.1% | 6.00 |
| FY28 | 31.1% | 7.87 |
| FY29 | 31.1% | 10.32 |
| FY30 | 31.1% | 13.53 |
| FY31 | 31.1% | 17.74 |
| FY32 | 18.6% ·fade | 21.03 |
| FY33 | 6.0% ·fade | 22.29 |
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.