Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 147 | 159 | 166 | 177 | 191 | 205 | 207 | 218 |
| Borrowings | 244 | 295 | 307 | 309 | 336 | 388 | 411 | 460 |
| Other Liabilities | 234 | 246 | 216 | 213 | 212 | 225 | 242 | 253 |
| Total Liabilities | 654 | 729 | 718 | 729 | 768 | 847 | 889 | 960 |
| AssetsFixed Assets | 77 | 81 | 79 | 82 | 79 | 72 | 69 | 86 |
| CWIP | 0 | 2 | 5 | 1 | 0 | 0 | 2 | 3 |
| Investments | 0 | 0 | 0 | 1 | 1 | 6 | 6 | 5 |
| Other Assets | 577 | 646 | 634 | 645 | 687 | 769 | 813 | 866 |
| Total Assets | 654 | 729 | 718 | 729 | 768 | 847 | 889 | 960 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 84 | 12 | 7 | 34 | 51 | 30 | 16 | 16 |
| Cash from Investing | -9 | 9 | -13 | -9 | -6 | 0 | -7 | -24 |
| Cash from Financing | -80 | -13 | 3 | -32 | -44 | -32 | -8 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 76 | 10 | -7 | 25 | 43 | 24 | 12 | -10 |
| 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 (10.9×) and current (8.8×) 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 7.4% growth and a 9× exit, ₹48 only delivers your return if you pay ₹30. The price is currently baking in 17% growth.
EPS grows 7.4%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.4% | 5.90 |
| FY28 | 7.4% | 6.33 |
| FY29 | 7.4% | 6.80 |
| FY30 | 7.4% | 7.30 |
| FY31 | 7.4% | 7.85 |
| FY32 | 6.7% ·fade | 8.37 |
| FY33 | 6.0% ·fade | 8.87 |
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.