Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 4 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 3 | 15 | 19 | 26 | 20 | 39 | 52 | 67 |
| Borrowings | 3 | 1 | 0 | 4 | 5 | 4 | 3 | 2 |
| Other Liabilities | 5 | 1 | 13 | 24 | 5 | 8 | 12 | 10 |
| Total Liabilities | 14 | 22 | 37 | 64 | 40 | 62 | 77 | 89 |
| AssetsFixed Assets | 0 | 1 | 1 | 1 | 8 | 7 | 7 | 6 |
| CWIP | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 |
| Investments | 1 | 6 | 21 | 44 | 7 | 17 | 39 | 39 |
| Other Assets | 12 | 15 | 15 | 13 | 25 | 38 | 32 | 44 |
| Total Assets | 14 | 22 | 37 | 64 | 40 | 62 | 77 | 89 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 5 | 16 | 20 | 7 | 18 | 30 |
| Cash from Investing | 4 | -5 | -15 | -31 | 36 | -21 | -22 |
| Cash from Financing | 4 | 3 | -1 | 3 | -41 | -2 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 5 | 16 | 13 | 6 | 18 | 30 |
| 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 (206.3×) and current (17.8×) 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 6.7% growth and a 18× exit, ₹39 only delivers your return if you pay ₹23. The price is currently baking in 17% growth.
EPS grows 6.7%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.7% | 2.32 |
| FY28 | 6.7% | 2.47 |
| FY29 | 6.7% | 2.64 |
| FY30 | 6.7% | 2.81 |
| FY31 | 6.7% | 3.00 |
| FY32 | 6.3% ·fade | 3.19 |
| FY33 | 6.0% ·fade | 3.38 |
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.